[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 29.38%
YoY- 99.65%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,259,060 3,738,913 3,693,742 3,672,552 3,334,844 1,996,577 1,999,820 38.44%
PBT 339,596 507,046 422,616 452,452 316,876 207,971 227,502 30.58%
Tax -74,004 -98,834 -52,948 -41,976 38,808 -35,459 -33,226 70.46%
NP 265,592 408,212 369,668 410,476 355,684 172,512 194,276 23.15%
-
NP to SH 257,788 369,714 327,904 353,408 273,156 162,608 182,665 25.79%
-
Tax Rate 21.79% 19.49% 12.53% 9.28% -12.25% 17.05% 14.60% -
Total Cost 2,993,468 3,330,701 3,324,074 3,262,076 2,979,160 1,824,065 1,805,544 40.03%
-
Net Worth 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 901,451 859,488 133.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 901,451 859,488 133.68%
NOSH 1,291,523 1,292,706 1,292,317 1,292,640 1,293,352 577,853 576,837 71.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.15% 10.92% 10.01% 11.18% 10.67% 8.64% 9.71% -
ROE 8.39% 12.38% 11.64% 12.66% 10.20% 18.04% 21.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 252.34 289.23 285.82 284.11 257.85 345.52 346.69 -19.06%
EPS 19.96 28.60 25.37 27.34 21.12 28.14 31.67 -26.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.31 2.18 2.16 2.07 1.56 1.49 36.60%
Adjusted Per Share Value based on latest NOSH - 1,292,193
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.84 65.21 64.42 64.05 58.16 34.82 34.88 38.43%
EPS 4.50 6.45 5.72 6.16 4.76 2.84 3.19 25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5361 0.5208 0.4913 0.4869 0.4669 0.1572 0.1499 133.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 -
Price 2.63 2.55 1.89 2.33 2.33 2.24 1.93 -
P/RPS 1.04 0.88 0.66 0.82 0.90 0.65 0.56 51.03%
P/EPS 13.18 8.92 7.45 8.52 11.03 7.96 6.09 67.23%
EY 7.59 11.22 13.43 11.73 9.06 12.56 16.41 -40.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.87 1.08 1.13 1.44 1.30 -9.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 -
Price 2.29 2.61 2.22 2.29 2.33 2.33 2.25 -
P/RPS 0.91 0.90 0.78 0.81 0.90 0.67 0.65 25.12%
P/EPS 11.47 9.13 8.75 8.38 11.03 8.28 7.11 37.51%
EY 8.72 10.96 11.43 11.94 9.06 12.08 14.07 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.02 1.06 1.13 1.49 1.51 -26.04%

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