[SUNWAY-] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,996,577 1,671,325 1,896,541 0 1,503,094 1,390,321 1,039,194 8.49%
PBT 207,971 100,361 17,678 0 94,806 123,497 -145,703 -
Tax -35,459 -19,720 -21,133 0 -16,324 -49,958 -38,019 -0.86%
NP 172,512 80,641 -3,455 0 78,482 73,539 -183,722 -
-
NP to SH 162,608 75,992 -9,006 0 78,482 73,539 -183,722 -
-
Tax Rate 17.05% 19.65% 119.54% - 17.22% 40.45% - -
Total Cost 1,824,065 1,590,684 1,899,996 0 1,424,612 1,316,782 1,222,916 5.12%
-
Net Worth 905,896 737,408 497,129 513,652 506,700 300,717 227,075 18.86%
Dividend
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Div - 12,962 - - 16,171 21,617 - -
Div Payout % - 17.06% - - 20.61% 29.40% - -
Equity
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 905,896 737,408 497,129 513,652 506,700 300,717 227,075 18.86%
NOSH 580,702 576,100 540,358 540,686 539,042 406,374 405,492 4.58%
Ratio Analysis
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.64% 4.82% -0.18% 0.00% 5.22% 5.29% -17.68% -
ROE 17.95% 10.31% -1.81% 0.00% 15.49% 24.45% -80.91% -
Per Share
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 343.82 290.11 350.98 0.00 278.85 342.13 256.28 3.73%
EPS 28.00 13.19 -1.67 0.00 14.56 18.10 -45.31 -
DPS 0.00 2.25 0.00 0.00 3.00 5.34 0.00 -
NAPS 1.56 1.28 0.92 0.95 0.94 0.74 0.56 13.65%
Adjusted Per Share Value based on latest NOSH - 576,100
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 342.57 286.77 325.41 0.00 257.90 238.55 178.31 8.49%
EPS 27.90 13.04 -1.55 0.00 13.47 12.62 -31.52 -
DPS 0.00 2.22 0.00 0.00 2.77 3.71 0.00 -
NAPS 1.5543 1.2652 0.853 0.8813 0.8694 0.516 0.3896 18.86%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/10 31/12/09 - - - - - -
Price 2.24 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.00 9.63 0.00 0.00 0.00 0.00 0.00 -
EY 12.50 10.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/11 24/02/10 30/08/07 30/08/06 28/02/05 27/02/04 26/02/03 -
Price 2.15 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.68 10.61 0.00 0.00 0.00 0.00 0.00 -
EY 13.02 9.42 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 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