[SUNWAY-] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.79%
YoY- 377.24%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,499,865 2,088,313 1,270,398 1,568,528 1,103,852 1,016,130 717,284 9.65%
PBT 170,627 117,242 53,481 43,123 82,283 86,118 -191,963 -
Tax -24,920 -24,432 -13,239 -39,669 -25,109 -34,457 -10,740 11.08%
NP 145,707 92,810 40,242 3,454 57,174 51,661 -202,703 -
-
NP to SH 136,999 85,197 35,440 3,454 57,174 51,661 -202,703 -
-
Tax Rate 14.60% 20.84% 24.75% 91.99% 30.52% 40.01% - -
Total Cost 1,354,158 1,995,503 1,230,156 1,565,074 1,046,678 964,469 919,987 4.94%
-
Net Worth 859,488 654,144 556,451 572,068 426,112 275,309 202,500 19.79%
Dividend
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 859,488 654,144 556,451 572,068 426,112 275,309 202,500 19.79%
NOSH 576,837 527,535 540,243 539,687 468,255 404,866 405,001 4.51%
Ratio Analysis
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.71% 4.44% 3.17% 0.22% 5.18% 5.08% -28.26% -
ROE 15.94% 13.02% 6.37% 0.60% 13.42% 18.76% -100.10% -
Per Share
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 260.01 395.86 235.15 290.64 235.74 250.98 177.11 4.91%
EPS 23.75 16.15 6.56 0.64 12.21 12.76 -50.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.24 1.03 1.06 0.91 0.68 0.50 14.61%
Adjusted Per Share Value based on latest NOSH - 545,545
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 257.35 358.31 217.98 269.13 189.40 174.35 123.07 9.65%
EPS 23.51 14.62 6.08 0.59 9.81 8.86 -34.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4747 1.1224 0.9548 0.9816 0.7311 0.4724 0.3475 19.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/10 30/09/09 - - - - - -
Price 1.93 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 12.31 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.40 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/10 24/11/09 31/05/07 26/05/06 26/11/04 10/12/03 29/11/02 -
Price 2.25 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.47 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.56 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.33 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment