[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.75%
YoY- 127.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,570,444 3,621,708 3,259,060 3,738,913 3,693,742 3,672,552 3,334,844 4.64%
PBT 560,612 556,092 339,596 507,046 422,616 452,452 316,876 46.12%
Tax -108,312 -97,670 -74,004 -98,834 -52,948 -41,976 38,808 -
NP 452,300 458,422 265,592 408,212 369,668 410,476 355,684 17.32%
-
NP to SH 417,406 437,564 257,788 369,714 327,904 353,408 273,156 32.56%
-
Tax Rate 19.32% 17.56% 21.79% 19.49% 12.53% 9.28% -12.25% -
Total Cost 3,118,144 3,163,286 2,993,468 3,330,701 3,324,074 3,262,076 2,979,160 3.07%
-
Net Worth 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 15.42%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 15.42%
NOSH 1,292,547 1,292,274 1,291,523 1,292,706 1,292,317 1,292,640 1,293,352 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.67% 12.66% 8.15% 10.92% 10.01% 11.18% 10.67% -
ROE 12.57% 13.49% 8.39% 12.38% 11.64% 12.66% 10.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 276.23 280.26 252.34 289.23 285.82 284.11 257.85 4.68%
EPS 32.29 33.86 19.96 28.60 25.37 27.34 21.12 32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.51 2.38 2.31 2.18 2.16 2.07 15.47%
Adjusted Per Share Value based on latest NOSH - 1,292,129
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 62.79 63.69 57.31 65.75 64.96 64.58 58.64 4.65%
EPS 7.34 7.69 4.53 6.50 5.77 6.21 4.80 32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5842 0.5704 0.5405 0.5251 0.4954 0.491 0.4708 15.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 -
Price 2.30 2.30 2.63 2.55 1.89 2.33 2.33 -
P/RPS 0.83 0.82 1.04 0.88 0.66 0.82 0.90 -5.24%
P/EPS 7.12 6.79 13.18 8.92 7.45 8.52 11.03 -25.24%
EY 14.04 14.72 7.59 11.22 13.43 11.73 9.06 33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 1.11 1.10 0.87 1.08 1.13 -14.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 -
Price 2.30 2.25 2.29 2.61 2.22 2.29 2.33 -
P/RPS 0.83 0.80 0.91 0.90 0.78 0.81 0.90 -5.24%
P/EPS 7.12 6.65 11.47 9.13 8.75 8.38 11.03 -25.24%
EY 14.04 15.05 8.72 10.96 11.43 11.94 9.06 33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.96 1.13 1.02 1.06 1.13 -14.67%

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