[SUNWAY] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,001,431 1,923,906 1,791,369 1,671,325 1,621,297 1,676,823 579,491 128.31%
PBT 207,329 169,774 132,778 100,361 90,392 93,758 24,567 313.97%
Tax -34,382 -29,697 -26,570 -19,720 -16,243 -19,718 -7,330 179.94%
NP 172,947 140,077 106,208 80,641 74,149 74,040 17,237 364.54%
-
NP to SH 161,080 130,589 100,385 75,992 67,345 67,194 17,239 343.02%
-
Tax Rate 16.58% 17.49% 20.01% 19.65% 17.97% 21.03% 29.84% -
Total Cost 1,828,484 1,783,829 1,685,161 1,590,684 1,547,148 1,602,783 562,254 119.34%
-
Net Worth 860,191 814,048 760,964 737,408 676,476 622,315 523,648 39.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,962 12,962 12,962 12,962 - - - -
Div Payout % 8.05% 9.93% 12.91% 17.06% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 860,191 814,048 760,964 737,408 676,476 622,315 523,648 39.17%
NOSH 577,309 577,339 576,488 576,100 545,545 522,954 523,648 6.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.64% 7.28% 5.93% 4.82% 4.57% 4.42% 2.97% -
ROE 18.73% 16.04% 13.19% 10.31% 9.96% 10.80% 3.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 346.68 333.24 310.74 290.11 297.19 320.64 110.66 113.95%
EPS 27.90 22.62 17.41 13.19 12.34 12.85 3.29 315.31%
DPS 2.25 2.25 2.25 2.25 0.00 0.00 0.00 -
NAPS 1.49 1.41 1.32 1.28 1.24 1.19 1.00 30.42%
Adjusted Per Share Value based on latest NOSH - 576,100
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.14 33.78 31.45 29.34 28.46 29.44 10.17 128.38%
EPS 2.83 2.29 1.76 1.33 1.18 1.18 0.30 345.84%
DPS 0.23 0.23 0.23 0.23 0.00 0.00 0.00 -
NAPS 0.151 0.1429 0.1336 0.1295 0.1188 0.1093 0.0919 39.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.93 1.50 1.49 1.27 1.40 1.17 0.63 -
P/RPS 0.56 0.45 0.48 0.44 0.47 0.36 0.57 -1.17%
P/EPS 6.92 6.63 8.56 9.63 11.34 9.11 19.14 -49.21%
EY 14.46 15.08 11.69 10.39 8.82 10.98 5.23 96.86%
DY 1.17 1.50 1.51 1.77 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.13 0.99 1.13 0.98 0.63 62.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.25 1.64 1.31 1.40 1.33 1.47 1.04 -
P/RPS 0.65 0.49 0.42 0.48 0.45 0.46 0.94 -21.78%
P/EPS 8.06 7.25 7.52 10.61 10.77 11.44 31.59 -59.73%
EY 12.40 13.79 13.29 9.42 9.28 8.74 3.17 148.05%
DY 1.00 1.37 1.72 1.61 0.00 0.00 0.00 -
P/NAPS 1.51 1.16 0.99 1.09 1.07 1.24 1.04 28.19%

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