[SUNWAY] YoY TTM Result on 30-Sep-2008

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
TTM Result
Revenue	935,947	1,383,210	1,886,821	1,871,855	1,825,203	-73.41%
YoY %	-32.34%	-26.69%	0.80%	2.56%	-	-
Horiz. %	51.28%	75.78%	103.38%	102.56%	100.00%	-
PBT	55,065	91,275	56,172	68,152	128,522	-81.38%
YoY %	-39.67%	62.49%	-17.58%	-46.97%	-	-
Horiz. %	42.84%	71.02%	43.71%	53.03%	100.00%	-
Tax	-13,851	-16,990	-25,007	-27,246	-26,305	-71.98%
YoY %	18.48%	32.06%	8.22%	-3.58%	-	-
Horiz. %	52.66%	64.59%	95.07%	103.58%	100.00%	-
NP	41,214	74,285	31,165	40,906	102,217	-83.50%
YoY %	-44.52%	138.36%	-23.81%	-59.98%	-	-
Horiz. %	40.32%	72.67%	30.49%	40.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	41,627	73,115	27,364	38,093	100,155	-82.47%
YoY %	-43.07%	167.19%	-28.17%	-61.97%	-	-
Horiz. %	41.56%	73.00%	27.32%	38.03%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	25.15%	18.61%	44.52%	39.98%	20.47%	-
YoY %	35.14%	-58.20%	11.36%	95.31%	-	-
Horiz. %	122.86%	90.91%	217.49%	195.31%	100.00%	-
Total Cost	894,733	1,308,925	1,855,656	1,830,949	1,722,986	-72.74%
YoY %	-31.64%	-29.46%	1.35%	6.27%	-	-
Horiz. %	51.93%	75.97%	107.70%	106.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	523,186	523,519	578,462	575,752	582,967	-19.31%
YoY %	-0.06%	-9.50%	0.47%	-1.24%	-	-
Horiz. %	89.75%	89.80%	99.23%	98.76%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Equity
Net Worth	523,186	523,519	578,462	575,752	582,967	-19.31%
YoY %	-0.06%	-9.50%	0.47%	-1.24%	-	-
Horiz. %	89.75%	89.80%	99.23%	98.76%	100.00%	-
NOSH	523,186	523,519	545,719	543,162	529,970	-2.52%
YoY %	-0.06%	-4.07%	0.47%	2.49%	-	-
Horiz. %	98.72%	98.78%	102.97%	102.49%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.40%	5.37%	1.65%	2.19%	5.60%	-
YoY %	-18.06%	225.45%	-24.66%	-60.89%	-	-
Horiz. %	78.57%	95.89%	29.46%	39.11%	100.00%	-
ROE	7.96%	13.97%	4.73%	6.62%	17.18%	-
YoY %	-43.02%	195.35%	-28.55%	-61.47%	-	-
Horiz. %	46.33%	81.32%	27.53%	38.53%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Per Share
RPS	178.89	264.21	345.75	344.62	344.40	-72.73%
YoY %	-32.29%	-23.58%	0.33%	0.06%	-	-
Horiz. %	51.94%	76.72%	100.39%	100.06%	100.00%	-
EPS	7.96	13.97	5.01	7.01	18.90	-82.01%
YoY %	-43.02%	178.84%	-28.53%	-62.91%	-	-
Horiz. %	42.12%	73.92%	26.51%	37.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.00	1.00	1.06	1.06	1.10	-17.22%
YoY %	0.00%	-5.66%	0.00%	-3.64%	-	-
Horiz. %	90.91%	90.91%	96.36%	96.36%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 523,519
RPS	15.04	22.23	30.32	30.08	29.33	-73.41%
YoY %	-32.34%	-26.68%	0.80%	2.56%	-	-
Horiz. %	51.28%	75.79%	103.38%	102.56%	100.00%	-
EPS	0.67	1.17	0.44	0.61	1.61	-82.43%
YoY %	-42.74%	165.91%	-27.87%	-62.11%	-	-
Horiz. %	41.61%	72.67%	27.33%	37.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0841	0.0841	0.093	0.0925	0.0937	-19.29%
YoY %	0.00%	-9.57%	0.54%	-1.28%	-	-
Horiz. %	89.75%	89.75%	99.25%	98.72%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	0.40	0.31	0.53	0.39	0.34	38.04%
YoY %	29.03%	-41.51%	35.90%	14.71%	-	-
Horiz. %	117.65%	91.18%	155.88%	114.71%	100.00%	-
P/EPS	8.92	5.94	36.70	19.11	6.14	109.77%
YoY %	50.17%	-83.81%	92.05%	211.24%	-	-
Horiz. %	145.28%	96.74%	597.72%	311.24%	100.00%	-
EY	11.21	16.83	2.73	5.23	16.29	-52.35%
YoY %	-33.39%	516.48%	-47.80%	-67.89%	-	-
Horiz. %	68.82%	103.31%	16.76%	32.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	0.83	1.74	1.26	1.05	-53.98%
YoY %	-14.46%	-52.30%	38.10%	20.00%	-	-
Horiz. %	67.62%	79.05%	165.71%	120.00%	100.00%	-

	31/12/08	30/09/08	31/12/07	31/03/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	0.37	0.27	0.38	0.41	0.24	136.00%
YoY %	37.04%	-28.95%	-7.32%	70.83%	-	-
Horiz. %	154.17%	112.50%	158.33%	170.83%	100.00%	-
P/EPS	8.42	5.16	26.52	20.10	4.44	255.89%
YoY %	63.18%	-80.54%	31.94%	352.70%	-	-
Horiz. %	189.64%	116.22%	597.30%	452.70%	100.00%	-
EY	11.88	19.40	3.77	4.97	22.50	-71.82%
YoY %	-38.76%	414.59%	-24.14%	-77.91%	-	-
Horiz. %	52.80%	86.22%	16.76%	22.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.67	0.72	1.25	1.33	0.76	-22.12%
YoY %	-6.94%	-42.40%	-6.02%	75.00%	-	-
Horiz. %	88.16%	94.74%	164.47%	175.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos