[SUNWAY] YoY Annualized Quarter 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- 49.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Revenue 4,128,837 3,738,913 1,996,577 2,589,879 1,904,056 0 -
PBT 839,662 507,046 207,971 153,944 17,870 0 -
Tax -115,382 -98,834 -35,459 -33,894 -21,926 0 -
NP 724,280 408,212 172,512 120,050 -4,056 0 -
-
NP to SH 438,826 369,714 162,608 109,278 -9,788 0 -
-
Tax Rate 13.74% 19.49% 17.05% 22.02% 122.70% - -
Total Cost 3,404,557 3,330,701 1,824,065 2,469,829 1,908,112 0 -
-
Net Worth 3,218,109 2,986,151 901,451 685,665 497,511 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Div 77,544 - - 12,052 - - -
Div Payout % 17.67% - - 11.03% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Net Worth 3,218,109 2,986,151 901,451 685,665 497,511 0 -
NOSH 1,292,413 1,292,706 577,853 535,676 540,773 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
NP Margin 17.54% 10.92% 8.64% 4.64% -0.21% 0.00% -
ROE 13.64% 12.38% 18.04% 15.94% -1.97% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
RPS 319.47 289.23 345.52 483.48 352.10 0.00 -
EPS 29.88 28.60 28.14 20.40 -1.81 0.00 -
DPS 6.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.49 2.31 1.56 1.28 0.92 0.95 15.95%
Adjusted Per Share Value based on latest NOSH - 576,100
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
RPS 66.35 60.08 32.08 41.62 30.60 0.00 -
EPS 7.05 5.94 2.61 1.76 -0.16 0.00 -
DPS 1.25 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.5171 0.4799 0.1449 0.1102 0.0799 0.95 -8.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 29/06/07 30/06/06 -
Price 2.38 2.55 2.24 1.27 1.48 0.48 -
P/RPS 0.74 0.88 0.65 0.00 0.42 0.00 -
P/EPS 7.01 8.92 7.96 0.00 -81.77 0.00 -
EY 14.27 11.22 12.56 0.00 -1.22 0.00 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 1.44 0.99 1.61 0.51 10.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Date 28/02/13 29/02/12 19/01/11 24/02/10 30/08/07 - -
Price 2.49 2.61 2.33 1.40 1.49 0.00 -
P/RPS 0.78 0.90 0.67 0.00 0.42 0.00 -
P/EPS 7.33 9.13 8.28 0.00 -82.32 0.00 -
EY 13.64 10.96 12.08 0.00 -1.21 0.00 -
DY 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.49 1.09 1.62 0.00 -

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