[SUNWAY] YoY Quarter Result on 31-Dec-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -13.54%
YoY- -50.98%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Revenue 451,538 467,016 447,263 356,456 579,491 -39.03%
PBT 26,733 26,850 36,210 30,498 24,567 18.24%
Tax -5,985 -8,189 -3,139 -6,521 -7,330 -33.11%
NP 20,748 18,661 33,071 23,977 17,237 44.44%
-
NP to SH 15,434 17,852 31,488 24,388 17,239 -19.69%
-
Tax Rate 22.39% 30.50% 8.67% 21.38% 29.84% -
Total Cost 430,790 448,355 414,192 332,479 562,254 -41.04%
-
Net Worth 612,128 586,341 578,462 575,752 582,967 10.16%
Dividend
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Net Worth 612,128 586,341 578,462 575,752 582,967 10.16%
NOSH 523,186 523,519 545,719 543,162 529,970 -2.52%
Ratio Analysis
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
NP Margin 4.59% 4.00% 7.39% 6.73% 2.97% -
ROE 2.52% 3.04% 5.44% 4.24% 2.96% -
Per Share
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 86.31 89.21 81.96 65.63 109.34 -37.44%
EPS 2.95 3.41 5.77 4.49 3.29 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.06 1.06 1.10 13.01%
Adjusted Per Share Value based on latest NOSH - 523,186
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 7.87 8.14 7.80 6.22 10.11 -39.15%
EPS 0.27 0.31 0.55 0.43 0.30 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1023 0.1009 0.1004 0.1017 10.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 -
Price 0.71 0.83 1.84 1.34 1.16 -
P/RPS 0.82 0.93 2.25 2.04 1.06 -39.90%
P/EPS 24.07 24.34 31.89 29.84 35.66 -54.14%
EY 4.15 4.11 3.14 3.35 2.80 118.26%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.74 1.26 1.05 -65.94%
Price Multiplier on Announcement Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 26/02/09 27/11/08 25/02/08 29/05/08 26/08/08 -
Price 0.67 0.72 1.33 1.41 0.84 -
P/RPS 0.78 0.81 1.62 2.15 0.77 2.59%
P/EPS 22.71 21.11 23.05 31.40 25.82 -22.47%
EY 4.40 4.74 4.34 3.18 3.87 28.99%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 1.25 1.33 0.76 -43.48%

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