[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 46.02%
YoY- 118.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,996,577 1,999,820 2,021,700 2,006,720 2,589,879 1,789,982 1,829,261 5.99%
PBT 207,971 227,502 219,176 201,428 153,944 100,493 102,281 60.29%
Tax -35,459 -33,226 -31,042 -37,016 -33,894 -20,941 -21,510 39.42%
NP 172,512 194,276 188,134 164,412 120,050 79,551 80,770 65.61%
-
NP to SH 162,608 182,665 177,010 159,572 109,278 73,026 73,302 69.84%
-
Tax Rate 17.05% 14.60% 14.16% 18.38% 22.02% 20.84% 21.03% -
Total Cost 1,824,065 1,805,544 1,833,566 1,842,308 2,469,829 1,710,431 1,748,490 2.85%
-
Net Worth 901,451 859,488 812,977 760,964 685,665 654,144 622,748 27.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 12,052 - - -
Div Payout % - - - - 11.03% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 901,451 859,488 812,977 760,964 685,665 654,144 622,748 27.87%
NOSH 577,853 576,837 576,579 576,488 535,676 527,535 523,317 6.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.64% 9.71% 9.31% 8.19% 4.64% 4.44% 4.42% -
ROE 18.04% 21.25% 21.77% 20.97% 15.94% 11.16% 11.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 345.52 346.69 350.64 348.09 483.48 339.31 349.55 -0.76%
EPS 28.14 31.67 30.70 27.68 20.40 13.84 14.01 58.99%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.56 1.49 1.41 1.32 1.28 1.24 1.19 19.72%
Adjusted Per Share Value based on latest NOSH - 576,488
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.08 32.14 32.49 32.25 41.62 28.76 29.40 5.97%
EPS 2.61 2.94 2.84 2.56 1.76 1.17 1.18 69.51%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.1449 0.1381 0.1306 0.1223 0.1102 0.1051 0.1001 27.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.24 1.93 1.50 1.49 1.27 1.40 1.17 -
P/RPS 0.65 0.56 0.43 0.43 0.00 0.00 0.00 -
P/EPS 7.96 6.09 4.89 5.38 0.00 0.00 0.00 -
EY 12.56 16.41 20.47 18.58 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.30 1.06 1.13 0.99 1.40 1.17 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 -
Price 2.33 2.25 1.64 1.31 1.40 1.33 1.47 -
P/RPS 0.67 0.65 0.47 0.38 0.00 0.00 0.00 -
P/EPS 8.28 7.11 5.34 4.73 0.00 0.00 0.00 -
EY 12.08 14.07 18.72 21.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.51 1.16 0.99 1.09 1.33 1.47 0.90%

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