[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.79%
YoY- 377.24%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,010,850 501,680 2,589,879 2,088,313 1,676,823 1,300,190 918,554 6.60%
PBT 109,588 50,357 153,944 117,242 93,758 71,523 53,583 61.33%
Tax -15,521 -9,254 -33,894 -24,432 -19,718 -16,578 -14,174 6.25%
NP 94,067 41,103 120,050 92,810 74,040 54,945 39,409 78.89%
-
NP to SH 88,505 39,893 109,278 85,197 67,194 48,786 33,286 92.27%
-
Tax Rate 14.16% 18.38% 22.02% 20.84% 21.03% 23.18% 26.45% -
Total Cost 916,783 460,577 2,469,829 1,995,503 1,602,783 1,245,245 879,145 2.84%
-
Net Worth 812,977 760,964 685,665 654,144 622,748 612,442 612,336 20.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,052 - - - - -
Div Payout % - - 11.03% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 812,977 760,964 685,665 654,144 622,748 612,442 612,336 20.86%
NOSH 576,579 576,488 535,676 527,535 523,317 523,454 523,364 6.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.31% 8.19% 4.64% 4.44% 4.42% 4.23% 4.29% -
ROE 10.89% 5.24% 15.94% 13.02% 10.79% 7.97% 5.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 175.32 87.02 483.48 395.86 320.42 248.39 175.51 -0.07%
EPS 15.35 6.92 20.40 16.15 12.84 9.32 6.36 80.21%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.32 1.28 1.24 1.19 1.17 1.17 13.28%
Adjusted Per Share Value based on latest NOSH - 545,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.63 8.75 45.17 36.42 29.24 22.67 16.02 6.61%
EPS 1.54 0.70 1.91 1.49 1.17 0.85 0.58 92.09%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1327 0.1196 0.1141 0.1086 0.1068 0.1068 20.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.50 1.49 1.27 1.40 1.17 0.63 0.71 -
P/RPS 0.86 1.71 0.00 0.00 0.00 0.25 0.40 66.81%
P/EPS 9.77 21.53 0.00 0.00 0.00 6.76 11.16 -8.50%
EY 10.23 4.64 0.00 0.00 0.00 14.79 8.96 9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 0.99 1.40 1.17 0.54 0.61 44.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 26/05/09 26/02/09 -
Price 1.64 1.31 1.40 1.33 1.47 1.04 0.67 -
P/RPS 0.94 1.51 0.00 0.00 0.00 0.42 0.38 83.21%
P/EPS 10.68 18.93 0.00 0.00 0.00 11.16 10.53 0.95%
EY 9.36 5.28 0.00 0.00 0.00 8.96 9.49 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.99 1.09 1.33 1.47 0.89 0.57 60.80%

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