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

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- -27.0%
YoY- 554.8%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,676,823 579,491 935,947 1,383,210 1,825,203 1,871,855 1,886,821 -7.57%
PBT 93,758 24,567 55,065 91,275 128,522 68,152 56,172 40.75%
Tax -19,718 -7,330 -13,851 -16,990 -26,305 -27,246 -25,007 -14.66%
NP 74,040 17,237 41,214 74,285 102,217 40,906 31,165 78.14%
-
NP to SH 67,194 17,239 41,627 73,115 100,155 38,093 27,364 82.11%
-
Tax Rate 21.03% 29.84% 25.15% 18.61% 20.47% 39.98% 44.52% -
Total Cost 1,602,783 562,254 894,733 1,308,925 1,722,986 1,830,949 1,855,656 -9.31%
-
Net Worth 622,315 523,648 523,186 523,519 582,967 575,752 578,462 4.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 622,315 523,648 523,186 523,519 582,967 575,752 578,462 4.99%
NOSH 522,954 523,648 523,186 523,519 529,970 543,162 545,719 -2.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.42% 2.97% 4.40% 5.37% 5.60% 2.19% 1.65% -
ROE 10.80% 3.29% 7.96% 13.97% 17.18% 6.62% 4.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 320.64 110.66 178.89 264.21 344.40 344.62 345.75 -4.90%
EPS 12.85 3.29 7.96 13.97 18.90 7.01 5.01 87.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.00 1.00 1.10 1.06 1.06 8.02%
Adjusted Per Share Value based on latest NOSH - 523,519
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.95 9.31 15.04 22.23 29.33 30.08 30.32 -7.56%
EPS 1.08 0.28 0.67 1.17 1.61 0.61 0.44 82.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0841 0.0841 0.0841 0.0937 0.0925 0.093 4.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 0.63 0.71 0.83 1.16 1.34 1.84 -
P/RPS 0.36 0.57 0.40 0.31 0.34 0.39 0.53 -22.74%
P/EPS 9.11 19.14 8.92 5.94 6.14 19.11 36.70 -60.53%
EY 10.98 5.23 11.21 16.83 16.29 5.23 2.73 153.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.63 0.71 0.83 1.05 1.26 1.74 -31.82%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 26/02/09 27/11/08 26/08/08 29/05/08 25/02/08 -
Price 1.47 1.04 0.67 0.72 0.84 1.41 1.33 -
P/RPS 0.46 0.94 0.37 0.27 0.24 0.41 0.38 13.59%
P/EPS 11.44 31.59 8.42 5.16 4.44 20.10 26.52 -42.93%
EY 8.74 3.17 11.88 19.40 22.50 4.97 3.77 75.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.04 0.67 0.72 0.76 1.33 1.25 -0.53%

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