[SUNWAY] QoQ TTM 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- 0.22%
YoY- -7.89%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,923,906 1,791,369 1,671,325 1,621,297 1,676,823 579,491 935,947 61.88%
PBT 169,774 132,778 100,361 90,392 93,758 24,567 55,065 112.27%
Tax -29,697 -26,570 -19,720 -16,243 -19,718 -7,330 -13,851 66.50%
NP 140,077 106,208 80,641 74,149 74,040 17,237 41,214 126.56%
-
NP to SH 130,589 100,385 75,992 67,345 67,194 17,239 41,627 114.74%
-
Tax Rate 17.49% 20.01% 19.65% 17.97% 21.03% 29.84% 25.15% -
Total Cost 1,783,829 1,685,161 1,590,684 1,547,148 1,602,783 562,254 894,733 58.60%
-
Net Worth 814,048 760,964 737,408 676,476 622,315 523,648 523,186 34.38%
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 12,962 12,962 - - - - -
Div Payout % 9.93% 12.91% 17.06% - - - - -
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 814,048 760,964 737,408 676,476 622,315 523,648 523,186 34.38%
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 7.28% 5.93% 4.82% 4.57% 4.42% 2.97% 4.40% -
ROE 16.04% 13.19% 10.31% 9.96% 10.80% 3.29% 7.96% -
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 333.24 310.74 290.11 297.19 320.64 110.66 178.89 51.56%
EPS 22.62 17.41 13.19 12.34 12.85 3.29 7.96 101.00%
DPS 2.25 2.25 2.25 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.32 1.28 1.24 1.19 1.00 1.00 25.82%
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 30.92 28.79 26.86 26.05 26.95 9.31 15.04 61.89%
EPS 2.10 1.61 1.22 1.08 1.08 0.28 0.67 114.62%
DPS 0.21 0.21 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1223 0.1185 0.1087 0.10 0.0841 0.0841 34.34%
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 0.45 0.48 0.44 0.47 0.36 0.57 0.40 8.19%
P/EPS 6.63 8.56 9.63 11.34 9.11 19.14 8.92 -17.99%
EY 15.08 11.69 10.39 8.82 10.98 5.23 11.21 21.92%
DY 1.50 1.51 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 0.99 1.13 0.98 0.63 0.71 30.72%
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 0.49 0.42 0.48 0.45 0.46 0.94 0.37 20.65%
P/EPS 7.25 7.52 10.61 10.77 11.44 31.59 8.42 -9.51%
EY 13.79 13.29 9.42 9.28 8.74 3.17 11.88 10.48%
DY 1.37 1.72 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.99 1.09 1.07 1.24 1.04 0.67 44.33%

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