[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,999,820 2,021,700 2,006,720 2,589,879 1,789,982 1,829,261 1,950,285 1.68%
PBT 227,502 219,176 201,428 153,944 100,493 102,281 107,284 64.98%
Tax -33,226 -31,042 -37,016 -33,894 -20,941 -21,510 -24,867 21.29%
NP 194,276 188,134 164,412 120,050 79,551 80,770 82,417 77.02%
-
NP to SH 182,665 177,010 159,572 109,278 73,026 73,302 73,179 83.90%
-
Tax Rate 14.60% 14.16% 18.38% 22.02% 20.84% 21.03% 23.18% -
Total Cost 1,805,544 1,833,566 1,842,308 2,469,829 1,710,431 1,748,490 1,867,867 -2.23%
-
Net Worth 859,488 812,977 760,964 685,665 654,144 622,748 612,442 25.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,052 - - - -
Div Payout % - - - 11.03% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 859,488 812,977 760,964 685,665 654,144 622,748 612,442 25.32%
NOSH 576,837 576,579 576,488 535,676 527,535 523,317 523,454 6.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.71% 9.31% 8.19% 4.64% 4.44% 4.42% 4.23% -
ROE 21.25% 21.77% 20.97% 15.94% 11.16% 11.77% 11.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 346.69 350.64 348.09 483.48 339.31 349.55 372.58 -4.68%
EPS 31.67 30.70 27.68 20.40 13.84 14.01 13.98 72.40%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 1.49 1.41 1.32 1.28 1.24 1.19 1.17 17.47%
Adjusted Per Share Value based on latest NOSH - 576,100
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.14 32.49 32.25 41.62 28.76 29.40 31.34 1.69%
EPS 2.94 2.84 2.56 1.76 1.17 1.18 1.18 83.68%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.1381 0.1306 0.1223 0.1102 0.1051 0.1001 0.0984 25.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.93 1.50 1.49 1.27 1.40 1.17 0.63 -
P/RPS 0.56 0.43 0.43 0.00 0.00 0.00 0.17 121.23%
P/EPS 6.09 4.89 5.38 0.00 0.00 0.00 4.51 22.14%
EY 16.41 20.47 18.58 0.00 0.00 0.00 22.19 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.13 0.99 1.40 1.17 0.54 79.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.25 1.64 1.31 1.40 1.33 1.47 1.04 -
P/RPS 0.65 0.47 0.38 0.00 0.00 0.00 0.28 75.23%
P/EPS 7.11 5.34 4.73 0.00 0.00 0.00 7.44 -2.97%
EY 14.07 18.72 21.13 0.00 0.00 0.00 13.44 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.16 0.99 1.09 1.33 1.47 0.89 42.20%

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