[SUNWAY] QoQ 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- -2.2%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 509,170 501,680 501,566 411,490 376,633 381,636 451,538 8.36%
PBT 59,231 50,357 36,702 23,484 22,235 17,940 26,733 70.20%
Tax -6,267 -9,254 -9,462 -4,714 -3,140 -2,404 -5,985 3.12%
NP 52,964 41,103 27,240 18,770 19,095 15,536 20,748 87.10%
-
NP to SH 48,612 39,893 24,081 18,003 18,408 15,500 15,434 115.32%
-
Tax Rate 10.58% 18.38% 25.78% 20.07% 14.12% 13.40% 22.39% -
Total Cost 456,206 460,577 474,326 392,720 357,538 366,100 430,790 3.90%
-
Net Worth 814,048 760,964 737,408 676,476 622,315 612,668 612,128 20.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,962 - - - - -
Div Payout % - - 53.83% - - - - -
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 814,048 760,964 737,408 676,476 622,315 612,668 612,128 20.99%
NOSH 577,339 576,488 576,100 545,545 522,954 523,648 523,186 6.80%
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 10.40% 8.19% 5.43% 4.56% 5.07% 4.07% 4.59% -
ROE 5.97% 5.24% 3.27% 2.66% 2.96% 2.53% 2.52% -
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 88.19 87.02 87.06 75.43 72.02 72.88 86.31 1.45%
EPS 8.42 6.92 4.18 3.30 3.52 2.96 2.95 101.60%
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 8.18 8.06 8.06 6.61 6.05 6.13 7.26 8.30%
EPS 0.78 0.64 0.39 0.29 0.30 0.25 0.25 113.96%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1223 0.1185 0.1087 0.10 0.0985 0.0984 20.95%
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 1.70 1.71 0.00 0.00 0.00 0.86 0.82 62.80%
P/EPS 17.81 21.53 0.00 0.00 0.00 21.28 24.07 -18.23%
EY 5.61 4.64 0.00 0.00 0.00 4.70 4.15 22.32%
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 1.86 1.51 0.00 0.00 0.00 1.43 0.78 78.77%
P/EPS 19.48 18.93 0.00 0.00 0.00 35.14 22.71 -9.74%
EY 5.13 5.28 0.00 0.00 0.00 2.85 4.40 10.80%
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