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

Stock
[SUNWAY] SUNWAY BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,693,742 3,672,552 3,334,844 1,996,577 1,999,820 2,021,700 2,006,720 50.13%
PBT 422,616 452,452 316,876 207,971 227,502 219,176 201,428 63.81%
Tax -52,948 -41,976 38,808 -35,459 -33,226 -31,042 -37,016 26.92%
NP 369,668 410,476 355,684 172,512 194,276 188,134 164,412 71.54%
-
NP to SH 327,904 353,408 273,156 162,608 182,665 177,010 159,572 61.56%
-
Tax Rate 12.53% 9.28% -12.25% 17.05% 14.60% 14.16% 18.38% -
Total Cost 3,324,074 3,262,076 2,979,160 1,824,065 1,805,544 1,833,566 1,842,308 48.15%
-
Net Worth 2,817,251 2,792,104 2,677,239 901,451 859,488 812,977 760,964 139.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,817,251 2,792,104 2,677,239 901,451 859,488 812,977 760,964 139.12%
NOSH 1,292,317 1,292,640 1,293,352 577,853 576,837 576,579 576,488 71.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.01% 11.18% 10.67% 8.64% 9.71% 9.31% 8.19% -
ROE 11.64% 12.66% 10.20% 18.04% 21.25% 21.77% 20.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 285.82 284.11 257.85 345.52 346.69 350.64 348.09 -12.30%
EPS 25.37 27.34 21.12 28.14 31.67 30.70 27.68 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.16 2.07 1.56 1.49 1.41 1.32 39.67%
Adjusted Per Share Value based on latest NOSH - 580,702
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.42 64.05 58.16 34.82 34.88 35.26 35.00 50.13%
EPS 5.72 6.16 4.76 2.84 3.19 3.09 2.78 61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.4869 0.4669 0.1572 0.1499 0.1418 0.1327 139.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.89 2.33 2.33 2.24 1.93 1.50 1.49 -
P/RPS 0.66 0.82 0.90 0.65 0.56 0.43 0.43 33.02%
P/EPS 7.45 8.52 11.03 7.96 6.09 4.89 5.38 24.21%
EY 13.43 11.73 9.06 12.56 16.41 20.47 18.58 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.13 1.44 1.30 1.06 1.13 -15.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 -
Price 2.22 2.29 2.33 2.33 2.25 1.64 1.31 -
P/RPS 0.78 0.81 0.90 0.67 0.65 0.47 0.38 61.44%
P/EPS 8.75 8.38 11.03 8.28 7.11 5.34 4.73 50.63%
EY 11.43 11.94 9.06 12.08 14.07 18.72 21.13 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.13 1.49 1.51 1.16 0.99 2.00%

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