[SUNWAY] QoQ TTM 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- -58.59%
YoY- -54.74%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,671,325 1,621,297 1,676,823 579,491 935,947 1,383,210 1,825,203 -5.68%
PBT 100,361 90,392 93,758 24,567 55,065 91,275 128,522 -15.16%
Tax -19,720 -16,243 -19,718 -7,330 -13,851 -16,990 -26,305 -17.43%
NP 80,641 74,149 74,040 17,237 41,214 74,285 102,217 -14.58%
-
NP to SH 75,992 67,345 67,194 17,239 41,627 73,115 100,155 -16.76%
-
Tax Rate 19.65% 17.97% 21.03% 29.84% 25.15% 18.61% 20.47% -
Total Cost 1,590,684 1,547,148 1,602,783 562,254 894,733 1,308,925 1,722,986 -5.17%
-
Net Worth 737,408 676,476 622,315 523,648 523,186 523,519 582,967 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 % 17.06% - - - - - - -
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 737,408 676,476 622,315 523,648 523,186 523,519 582,967 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 4.82% 4.57% 4.42% 2.97% 4.40% 5.37% 5.60% -
ROE 10.31% 9.96% 10.80% 3.29% 7.96% 13.97% 17.18% -
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 290.11 297.19 320.64 110.66 178.89 264.21 344.40 -10.77%
EPS 13.19 12.34 12.85 3.29 7.96 13.97 18.90 -21.27%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.19 1.00 1.00 1.00 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 29.39 28.51 29.49 10.19 16.46 24.32 32.10 -5.69%
EPS 1.34 1.18 1.18 0.30 0.73 1.29 1.76 -16.57%
DPS 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.119 0.1094 0.0921 0.092 0.0921 0.1025 16.93%
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 0.44 0.47 0.36 0.57 0.40 0.31 0.34 18.69%
P/EPS 9.63 11.34 9.11 19.14 8.92 5.94 6.14 34.88%
EY 10.39 8.82 10.98 5.23 11.21 16.83 16.29 -25.84%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 0.98 0.63 0.71 0.83 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 0.48 0.45 0.46 0.94 0.37 0.27 0.24 58.53%
P/EPS 10.61 10.77 11.44 31.59 8.42 5.16 4.44 78.45%
EY 9.42 9.28 8.74 3.17 11.88 19.40 22.50 -43.94%
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.24 1.04 0.67 0.72 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