[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.22%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,621,708 3,259,060 3,738,913 3,693,742 3,672,552 3,334,844 1,996,577 48.79%
PBT 556,092 339,596 507,046 422,616 452,452 316,876 207,971 92.76%
Tax -97,670 -74,004 -98,834 -52,948 -41,976 38,808 -35,459 96.61%
NP 458,422 265,592 408,212 369,668 410,476 355,684 172,512 91.96%
-
NP to SH 437,564 257,788 369,714 327,904 353,408 273,156 162,608 93.58%
-
Tax Rate 17.56% 21.79% 19.49% 12.53% 9.28% -12.25% 17.05% -
Total Cost 3,163,286 2,993,468 3,330,701 3,324,074 3,262,076 2,979,160 1,824,065 44.39%
-
Net Worth 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 901,451 134.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 901,451 134.99%
NOSH 1,292,274 1,291,523 1,292,706 1,292,317 1,292,640 1,293,352 577,853 71.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.66% 8.15% 10.92% 10.01% 11.18% 10.67% 8.64% -
ROE 13.49% 8.39% 12.38% 11.64% 12.66% 10.20% 18.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 280.26 252.34 289.23 285.82 284.11 257.85 345.52 -13.03%
EPS 33.86 19.96 28.60 25.37 27.34 21.12 28.14 13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.38 2.31 2.18 2.16 2.07 1.56 37.34%
Adjusted Per Share Value based on latest NOSH - 1,291,492
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.20 52.37 60.08 59.36 59.02 53.59 32.08 48.80%
EPS 7.03 4.14 5.94 5.27 5.68 4.39 2.61 93.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5212 0.4939 0.4799 0.4527 0.4487 0.4302 0.1449 134.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 30/12/10 -
Price 2.30 2.63 2.55 1.89 2.33 2.33 2.24 -
P/RPS 0.82 1.04 0.88 0.66 0.82 0.90 0.65 16.76%
P/EPS 6.79 13.18 8.92 7.45 8.52 11.03 7.96 -10.06%
EY 14.72 7.59 11.22 13.43 11.73 9.06 12.56 11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.10 0.87 1.08 1.13 1.44 -25.84%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 19/01/11 -
Price 2.25 2.29 2.61 2.22 2.29 2.33 2.33 -
P/RPS 0.80 0.91 0.90 0.78 0.81 0.90 0.67 12.56%
P/EPS 6.65 11.47 9.13 8.75 8.38 11.03 8.28 -13.60%
EY 15.05 8.72 10.96 11.43 11.94 9.06 12.08 15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 1.13 1.02 1.06 1.13 1.49 -28.56%

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