[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.93%
YoY- 141.48%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
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 3,334,844 1,996,577 1,999,820 2,021,700 2,006,720 2,589,879 1,789,982 51.46%
PBT 316,876 207,971 227,502 219,176 201,428 153,944 100,493 115.18%
Tax 38,808 -35,459 -33,226 -31,042 -37,016 -33,894 -20,941 -
NP 355,684 172,512 194,276 188,134 164,412 120,050 79,551 171.64%
-
NP to SH 273,156 162,608 182,665 177,010 159,572 109,278 73,026 141.15%
-
Tax Rate -12.25% 17.05% 14.60% 14.16% 18.38% 22.02% 20.84% -
Total Cost 2,979,160 1,824,065 1,805,544 1,833,566 1,842,308 2,469,829 1,710,431 44.81%
-
Net Worth 2,677,239 901,451 859,488 812,977 760,964 685,665 654,144 156.08%
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 2,677,239 901,451 859,488 812,977 760,964 685,665 654,144 156.08%
NOSH 1,293,352 577,853 576,837 576,579 576,488 535,676 527,535 81.92%
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 10.67% 8.64% 9.71% 9.31% 8.19% 4.64% 4.44% -
ROE 10.20% 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 257.85 345.52 346.69 350.64 348.09 483.48 339.31 -16.73%
EPS 21.12 28.14 31.67 30.70 27.68 20.40 13.84 32.58%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 2.07 1.56 1.49 1.41 1.32 1.28 1.24 40.76%
Adjusted Per Share Value based on latest NOSH - 577,339
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.59 32.08 32.14 32.49 32.25 41.62 28.76 51.48%
EPS 4.39 2.61 2.94 2.84 2.56 1.76 1.17 141.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.4302 0.1449 0.1381 0.1306 0.1223 0.1102 0.1051 156.10%
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 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.33 2.24 1.93 1.50 1.49 1.27 1.40 -
P/RPS 0.90 0.65 0.56 0.43 0.43 0.00 0.00 -
P/EPS 11.03 7.96 6.09 4.89 5.38 0.00 0.00 -
EY 9.06 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 1.13 1.44 1.30 1.06 1.13 0.99 1.40 -13.32%
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 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 2.33 2.33 2.25 1.64 1.31 1.40 1.33 -
P/RPS 0.90 0.67 0.65 0.47 0.38 0.00 0.00 -
P/EPS 11.03 8.28 7.11 5.34 4.73 0.00 0.00 -
EY 9.06 12.08 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 1.13 1.49 1.51 1.16 0.99 1.09 1.33 -10.30%

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