[SUNWAY] YoY Cumulative Quarter Result on 30-Sep-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- -82.18%
YoY- -33.98%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Revenue 918,554 467,016 889,256 1,245,712 1,825,203 -74.38%
PBT 53,583 26,850 73,457 103,955 128,522 -82.36%
Tax -14,174 -8,189 -12,454 -18,975 -26,305 -70.67%
NP 39,409 18,661 61,003 84,980 102,217 -84.90%
-
NP to SH 33,286 17,852 58,528 82,916 100,155 -88.75%
-
Tax Rate 26.45% 30.50% 16.95% 18.25% 20.47% -
Total Cost 879,145 448,355 828,253 1,160,732 1,722,986 -73.67%
-
Net Worth 612,336 586,341 577,113 576,712 589,003 8.01%
Dividend
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Net Worth 612,336 586,341 577,113 576,712 589,003 8.01%
NOSH 523,364 523,519 544,446 544,068 540,370 -6.14%
Ratio Analysis
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
NP Margin 4.29% 4.00% 6.86% 6.82% 5.60% -
ROE 5.44% 3.04% 10.14% 14.38% 17.00% -
Per Share
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 175.51 89.21 163.33 228.96 337.77 -72.71%
EPS 6.36 3.41 10.75 15.24 18.53 -88.01%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.06 1.06 1.09 15.08%
Adjusted Per Share Value based on latest NOSH - 523,519
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 14.76 7.50 14.29 20.02 29.33 -74.38%
EPS 0.53 0.29 0.94 1.33 1.61 -88.96%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0942 0.0927 0.0927 0.0947 7.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 -
Price 0.71 0.83 1.84 1.34 1.16 -
P/RPS 0.40 0.93 1.13 0.59 0.34 38.04%
P/EPS 11.16 24.34 17.12 8.79 6.26 214.83%
EY 8.96 4.11 5.84 11.37 15.98 -68.26%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 1.74 1.26 1.06 -66.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Date 26/02/09 27/11/08 25/02/08 29/05/08 26/08/08 -
Price 0.67 0.72 1.33 1.41 0.84 -
P/RPS 0.38 0.81 0.81 0.62 0.25 129.46%
P/EPS 10.53 21.11 12.37 9.25 4.53 432.95%
EY 9.49 4.74 8.08 10.81 22.06 -81.23%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 1.25 1.33 0.77 -44.93%

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