[SUNWAY] QoQ TTM Result on 31-Dec-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -43.07%
YoY- 52.12%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,621,297 1,676,823 579,491 935,947 1,383,210 1,825,203 1,871,855 -9.12%
PBT 90,392 93,758 24,567 55,065 91,275 128,522 68,152 20.69%
Tax -16,243 -19,718 -7,330 -13,851 -16,990 -26,305 -27,246 -29.14%
NP 74,149 74,040 17,237 41,214 74,285 102,217 40,906 48.61%
-
NP to SH 67,345 67,194 17,239 41,627 73,115 100,155 38,093 46.15%
-
Tax Rate 17.97% 21.03% 29.84% 25.15% 18.61% 20.47% 39.98% -
Total Cost 1,547,148 1,602,783 562,254 894,733 1,308,925 1,722,986 1,830,949 -10.61%
-
Net Worth 676,476 622,315 523,648 523,186 523,519 582,967 575,752 11.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 676,476 622,315 523,648 523,186 523,519 582,967 575,752 11.33%
NOSH 545,545 522,954 523,648 523,186 523,519 529,970 543,162 0.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.57% 4.42% 2.97% 4.40% 5.37% 5.60% 2.19% -
ROE 9.96% 10.80% 3.29% 7.96% 13.97% 17.18% 6.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 297.19 320.64 110.66 178.89 264.21 344.40 344.62 -9.39%
EPS 12.34 12.85 3.29 7.96 13.97 18.90 7.01 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.19 1.00 1.00 1.00 1.10 1.06 11.01%
Adjusted Per Share Value based on latest NOSH - 523,186
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.45 29.42 10.17 16.42 24.27 32.03 32.85 -9.13%
EPS 1.18 1.18 0.30 0.73 1.28 1.76 0.67 45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1092 0.0919 0.0918 0.0919 0.1023 0.101 11.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.17 0.63 0.71 0.83 1.16 1.34 -
P/RPS 0.47 0.36 0.57 0.40 0.31 0.34 0.39 13.23%
P/EPS 11.34 9.11 19.14 8.92 5.94 6.14 19.11 -29.36%
EY 8.82 10.98 5.23 11.21 16.83 16.29 5.23 41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.98 0.63 0.71 0.83 1.05 1.26 -6.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 26/02/09 27/11/08 26/08/08 29/05/08 -
Price 1.33 1.47 1.04 0.67 0.72 0.84 1.41 -
P/RPS 0.45 0.46 0.94 0.37 0.27 0.24 0.41 6.39%
P/EPS 10.77 11.44 31.59 8.42 5.16 4.44 20.10 -34.00%
EY 9.28 8.74 3.17 11.88 19.40 22.50 4.97 51.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.04 0.67 0.72 0.76 1.33 -13.48%

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