[SUNWAY-] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.73%
YoY- -32.91%
View:
Show?
Cumulative Result
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,010,850 1,676,823 898,976 1,312,568 742,966 661,107 441,983 10.88%
PBT 109,588 93,758 34,963 41,910 59,083 53,597 -126,731 -
Tax -15,521 -19,718 -8,957 -35,526 -18,276 -20,251 126,731 -
NP 94,067 74,040 26,006 6,384 40,807 33,346 0 -
-
NP to SH 88,505 67,194 21,781 6,384 40,807 33,346 -133,927 -
-
Tax Rate 14.16% 21.03% 25.62% 84.77% 30.93% 37.78% - -
Total Cost 916,783 1,602,783 872,970 1,306,184 702,159 627,761 441,983 9.54%
-
Net Worth 812,977 622,748 545,876 600,528 383,391 259,312 271,336 14.69%
Dividend
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 39,793 - - -
Div Payout % - - - - 97.52% - - -
Equity
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 812,977 622,748 545,876 600,528 383,391 259,312 271,336 14.69%
NOSH 576,579 523,317 540,471 541,016 440,680 405,176 404,980 4.51%
Ratio Analysis
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.31% 4.42% 2.89% 0.49% 5.49% 5.04% 0.00% -
ROE 10.89% 10.79% 3.99% 1.06% 10.64% 12.86% -49.36% -
Per Share
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 175.32 320.42 166.33 242.61 168.60 163.17 109.14 6.09%
EPS 15.35 12.84 4.03 1.18 9.26 8.23 -33.07 -
DPS 0.00 0.00 0.00 0.00 9.03 0.00 0.00 -
NAPS 1.41 1.19 1.01 1.11 0.87 0.64 0.67 9.74%
Adjusted Per Share Value based on latest NOSH - 522,954
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 173.44 287.71 154.25 225.21 127.48 113.43 75.84 10.88%
EPS 15.19 11.53 3.74 1.10 7.00 5.72 -22.98 -
DPS 0.00 0.00 0.00 0.00 6.83 0.00 0.00 -
NAPS 1.3949 1.0685 0.9366 1.0304 0.6578 0.4449 0.4656 14.68%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/10 30/06/09 - - - - - -
Price 1.50 1.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.77 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.23 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/08/10 25/08/09 28/02/07 23/02/06 27/08/04 27/08/03 27/08/02 -
Price 1.64 1.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.68 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.36 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.47 0.00 0.00 0.00 0.00 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