[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.19%
YoY- 150.14%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,672,552 3,334,844 1,996,577 1,999,820 2,021,700 2,006,720 2,589,879 26.30%
PBT 452,452 316,876 207,971 227,502 219,176 201,428 153,944 105.58%
Tax -41,976 38,808 -35,459 -33,226 -31,042 -37,016 -33,894 15.36%
NP 410,476 355,684 172,512 194,276 188,134 164,412 120,050 127.47%
-
NP to SH 353,408 273,156 162,608 182,665 177,010 159,572 109,278 119.16%
-
Tax Rate 9.28% -12.25% 17.05% 14.60% 14.16% 18.38% 22.02% -
Total Cost 3,262,076 2,979,160 1,824,065 1,805,544 1,833,566 1,842,308 2,469,829 20.44%
-
Net Worth 2,792,104 2,677,239 901,451 859,488 812,977 760,964 685,665 155.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 12,052 -
Div Payout % - - - - - - 11.03% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,792,104 2,677,239 901,451 859,488 812,977 760,964 685,665 155.66%
NOSH 1,292,640 1,293,352 577,853 576,837 576,579 576,488 535,676 80.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.18% 10.67% 8.64% 9.71% 9.31% 8.19% 4.64% -
ROE 12.66% 10.20% 18.04% 21.25% 21.77% 20.97% 15.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 284.11 257.85 345.52 346.69 350.64 348.09 483.48 -29.91%
EPS 27.34 21.12 28.14 31.67 30.70 27.68 20.40 21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.16 2.07 1.56 1.49 1.41 1.32 1.28 41.87%
Adjusted Per Share Value based on latest NOSH - 577,309
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.63 58.68 35.13 35.19 35.58 35.31 45.57 26.31%
EPS 6.22 4.81 2.86 3.21 3.11 2.81 1.92 119.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.4913 0.4711 0.1586 0.1512 0.1431 0.1339 0.1207 155.58%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.33 2.33 2.24 1.93 1.50 1.49 1.27 -
P/RPS 0.82 0.90 0.65 0.56 0.43 0.43 0.00 -
P/EPS 8.52 11.03 7.96 6.09 4.89 5.38 0.00 -
EY 11.73 9.06 12.56 16.41 20.47 18.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.44 1.30 1.06 1.13 0.99 5.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 -
Price 2.29 2.33 2.33 2.25 1.64 1.31 1.40 -
P/RPS 0.81 0.90 0.67 0.65 0.47 0.38 0.00 -
P/EPS 8.38 11.03 8.28 7.11 5.34 4.73 0.00 -
EY 11.94 9.06 12.08 14.07 18.72 21.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.49 1.51 1.16 0.99 1.09 -1.84%

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