[SUNWAY] YoY TTM Result on 31-Dec-2008

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -43.07%
YoY- 52.12%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
Revenue 935,947 1,383,210 1,886,821 1,871,855 1,825,203 -73.41%
PBT 55,065 91,275 56,172 68,152 128,522 -81.38%
Tax -13,851 -16,990 -25,007 -27,246 -26,305 -71.98%
NP 41,214 74,285 31,165 40,906 102,217 -83.50%
-
NP to SH 41,627 73,115 27,364 38,093 100,155 -82.47%
-
Tax Rate 25.15% 18.61% 44.52% 39.98% 20.47% -
Total Cost 894,733 1,308,925 1,855,656 1,830,949 1,722,986 -72.74%
-
Net Worth 523,186 523,519 578,462 575,752 582,967 -19.31%
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 523,186 523,519 578,462 575,752 582,967 -19.31%
NOSH 523,186 523,519 545,719 543,162 529,970 -2.52%
Ratio Analysis
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
NP Margin 4.40% 5.37% 1.65% 2.19% 5.60% -
ROE 7.96% 13.97% 4.73% 6.62% 17.18% -
Per Share
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 178.89 264.21 345.75 344.62 344.40 -72.73%
EPS 7.96 13.97 5.01 7.01 18.90 -82.01%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.06 1.06 1.10 -17.22%
Adjusted Per Share Value based on latest NOSH - 523,186
31/12/08 30/09/08 31/12/07 31/03/08 30/06/08 CAGR
RPS 16.32 24.12 32.91 32.64 31.83 -73.42%
EPS 0.73 1.28 0.48 0.66 1.75 -82.34%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0913 0.1009 0.1004 0.1017 -19.44%
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 0.31 0.53 0.39 0.34 38.04%
P/EPS 8.92 5.94 36.70 19.11 6.14 109.77%
EY 11.21 16.83 2.73 5.23 16.29 -52.35%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 1.74 1.26 1.05 -53.98%
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 0.37 0.27 0.38 0.41 0.24 136.00%
P/EPS 8.42 5.16 26.52 20.10 4.44 255.89%
EY 11.88 19.40 3.77 4.97 22.50 -71.82%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 1.25 1.33 0.76 -22.12%

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