[SUNWAY-] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.43%
YoY- -36.44%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 572,484 501,680 381,636 441,993 377,023 272,458 333,640 8.01%
PBT 51,492 50,357 17,940 37,247 12,379 8,601 31,574 7.23%
Tax -6,997 -9,254 -2,404 -9,315 -3,614 -8,229 -10,270 -5.33%
NP 44,495 41,103 15,536 27,932 8,765 372 21,304 11.09%
-
NP to SH 43,245 39,893 15,500 27,040 6,868 372 21,304 10.63%
-
Tax Rate 13.59% 18.38% 13.40% 25.01% 29.19% 95.67% 32.53% -
Total Cost 527,989 460,577 366,100 414,061 368,258 272,086 312,336 7.78%
-
Net Worth 938,334 760,964 612,668 537,542 0 457,028 362,168 14.56%
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth 938,334 760,964 612,668 537,542 0 457,028 362,168 14.56%
NOSH 582,816 576,488 523,648 542,971 540,916 531,428 426,080 4.57%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin 7.77% 8.19% 4.07% 6.32% 2.32% 0.14% 6.39% -
ROE 4.61% 5.24% 2.53% 5.03% 0.00% 0.08% 5.88% -
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 98.23 87.02 72.88 81.40 69.70 51.27 78.30 3.29%
EPS 7.42 6.92 2.96 4.98 1.27 0.07 5.00 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.32 1.17 0.99 0.00 0.86 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 523,648
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 98.23 86.08 65.48 75.84 64.69 46.75 57.25 8.01%
EPS 7.42 6.84 2.66 4.64 1.18 0.06 3.66 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.3057 1.0512 0.9223 0.00 0.7842 0.6214 14.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/03/11 31/03/10 31/03/09 - - - - -
Price 2.28 1.49 0.63 0.00 0.00 0.00 0.00 -
P/RPS 2.32 1.71 0.86 0.00 0.00 0.00 0.00 -
P/EPS 30.73 21.53 21.28 0.00 0.00 0.00 0.00 -
EY 3.25 4.64 4.70 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 1.42 1.13 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/05/11 25/05/10 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 -
Price 2.57 1.31 1.04 0.00 0.00 0.00 0.00 -
P/RPS 2.62 1.51 1.43 0.00 0.00 0.00 0.00 -
P/EPS 34.64 18.93 35.14 0.00 0.00 0.00 0.00 -
EY 2.89 5.28 2.85 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 1.60 0.99 0.89 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