[SUNWAY] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.43%
YoY- -36.44%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 501,566 411,490 376,633 381,636 451,538 467,016 579,491 -9.15%
PBT 36,702 23,484 22,235 17,940 26,733 26,850 24,567 30.58%
Tax -9,462 -4,714 -3,140 -2,404 -5,985 -8,189 -7,330 18.49%
NP 27,240 18,770 19,095 15,536 20,748 18,661 17,237 35.56%
-
NP to SH 24,081 18,003 18,408 15,500 15,434 17,852 17,239 24.88%
-
Tax Rate 25.78% 20.07% 14.12% 13.40% 22.39% 30.50% 29.84% -
Total Cost 474,326 392,720 357,538 366,100 430,790 448,355 562,254 -10.69%
-
Net Worth 737,408 676,476 622,315 612,668 612,128 586,341 582,967 16.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,962 - - - - - - -
Div Payout % 53.83% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 737,408 676,476 622,315 612,668 612,128 586,341 582,967 16.91%
NOSH 576,100 545,545 522,954 523,648 523,186 523,519 529,970 5.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.43% 4.56% 5.07% 4.07% 4.59% 4.00% 2.97% -
ROE 3.27% 2.66% 2.96% 2.53% 2.52% 3.04% 2.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.06 75.43 72.02 72.88 86.31 89.21 109.34 -14.05%
EPS 4.18 3.30 3.52 2.96 2.95 3.41 3.29 17.25%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.19 1.17 1.17 1.12 1.10 10.60%
Adjusted Per Share Value based on latest NOSH - 523,648
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.06 6.61 6.05 6.13 7.26 7.50 9.31 -9.14%
EPS 0.39 0.29 0.30 0.25 0.25 0.29 0.28 24.64%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1087 0.10 0.0985 0.0984 0.0942 0.0937 16.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 1.40 1.17 0.63 0.71 0.83 1.16 -
P/RPS 0.00 0.00 0.00 0.86 0.82 0.93 1.06 -
P/EPS 0.00 0.00 0.00 21.28 24.07 24.34 35.66 -
EY 0.00 0.00 0.00 4.70 4.15 4.11 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.40 1.17 0.54 0.61 0.74 1.05 -3.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 26/05/09 26/02/09 27/11/08 26/08/08 -
Price 1.40 1.33 1.47 1.04 0.67 0.72 0.84 -
P/RPS 0.00 0.00 0.00 1.43 0.78 0.81 0.77 -
P/EPS 0.00 0.00 0.00 35.14 22.71 21.11 25.82 -
EY 0.00 0.00 0.00 2.85 4.40 4.74 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.33 1.47 0.89 0.57 0.64 0.76 27.09%

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