[SUNWAY-] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.98%
YoY- 48.8%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,289,936 1,996,577 1,999,820 2,021,700 2,006,720 2,589,879 1,789,982 17.86%
PBT 205,968 207,971 227,502 219,176 201,428 153,944 100,493 61.42%
Tax -27,988 -35,459 -33,226 -31,042 -37,016 -33,894 -20,941 21.35%
NP 177,980 172,512 194,276 188,134 164,412 120,050 79,551 71.14%
-
NP to SH 172,980 162,608 182,665 177,010 159,572 109,278 73,026 77.78%
-
Tax Rate 13.59% 17.05% 14.60% 14.16% 18.38% 22.02% 20.84% -
Total Cost 2,111,956 1,824,065 1,805,544 1,833,566 1,842,308 2,469,829 1,710,431 15.10%
-
Net Worth 938,334 901,451 859,488 812,977 760,964 685,665 654,144 27.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 12,052 - -
Div Payout % - - - - - 11.03% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 938,334 901,451 859,488 812,977 760,964 685,665 654,144 27.21%
NOSH 582,816 577,853 576,837 576,579 576,488 535,676 527,535 6.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.77% 8.64% 9.71% 9.31% 8.19% 4.64% 4.44% -
ROE 18.43% 18.04% 21.25% 21.77% 20.97% 15.94% 11.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 392.91 345.52 346.69 350.64 348.09 483.48 339.31 10.28%
EPS 29.68 28.14 31.67 30.70 27.68 20.40 13.84 66.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.61 1.56 1.49 1.41 1.32 1.28 1.24 19.03%
Adjusted Per Share Value based on latest NOSH - 580,702
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 392.91 342.57 343.13 346.88 344.31 444.37 307.13 17.86%
EPS 29.68 27.90 31.34 30.37 27.38 18.75 12.53 77.78%
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 1.61 1.5467 1.4747 1.3949 1.3057 1.1765 1.1224 27.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.28 2.24 1.93 1.50 1.49 1.27 1.40 -
P/RPS 0.58 0.65 0.56 0.43 0.43 0.00 0.00 -
P/EPS 7.68 7.96 6.09 4.89 5.38 0.00 0.00 -
EY 13.02 12.56 16.41 20.47 18.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 1.30 1.06 1.13 0.99 1.40 0.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 2.57 2.15 2.25 1.64 1.31 1.40 1.33 -
P/RPS 0.65 0.62 0.65 0.47 0.38 0.00 0.00 -
P/EPS 8.66 7.64 7.11 5.34 4.73 0.00 0.00 -
EY 11.55 13.09 14.07 18.72 21.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.38 1.51 1.16 0.99 1.09 1.33 13.12%

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