[SUNWAY-] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 121.86%
YoY- 31.72%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 572,484 1,996,577 1,499,865 1,010,850 501,680 2,589,879 2,088,313 -57.83%
PBT 51,492 207,971 170,627 109,588 50,357 153,944 117,242 -42.24%
Tax -6,997 -35,459 -24,920 -15,521 -9,254 -33,894 -24,432 -56.58%
NP 44,495 172,512 145,707 94,067 41,103 120,050 92,810 -38.77%
-
NP to SH 43,245 162,608 136,999 88,505 39,893 109,278 85,197 -36.39%
-
Tax Rate 13.59% 17.05% 14.60% 14.16% 18.38% 22.02% 20.84% -
Total Cost 527,989 1,824,065 1,354,158 916,783 460,577 2,469,829 1,995,503 -58.81%
-
Net Worth 938,334 901,451 859,488 812,977 760,964 685,665 654,144 27.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 12,052 - -
Div Payout % - - - - - 11.03% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 938,334 901,451 859,488 812,977 760,964 685,665 654,144 27.21%
NOSH 582,816 577,853 576,837 576,579 576,488 535,676 527,535 6.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.77% 8.64% 9.71% 9.31% 8.19% 4.64% 4.44% -
ROE 4.61% 18.04% 15.94% 10.89% 5.24% 15.94% 13.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.23 345.52 260.01 175.32 87.02 483.48 395.86 -60.54%
EPS 7.42 28.14 23.75 15.35 6.92 20.40 16.15 -40.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.61 1.56 1.49 1.41 1.32 1.28 1.24 19.03%
Adjusted Per Share Value based on latest NOSH - 577,339
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.23 342.57 257.35 173.44 86.08 444.37 358.31 -57.83%
EPS 7.42 27.90 23.51 15.19 6.84 18.75 14.62 -36.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 1.61 1.5467 1.4747 1.3949 1.3057 1.1765 1.1224 27.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.28 2.24 1.93 1.50 1.49 1.27 1.40 -
P/RPS 2.32 0.65 0.74 0.86 1.71 0.00 0.00 -
P/EPS 30.73 7.96 8.13 9.77 21.53 0.00 0.00 -
EY 3.25 12.56 12.31 10.23 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 1.30 1.06 1.13 0.99 1.40 0.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 2.57 2.15 2.25 1.64 1.31 1.40 1.33 -
P/RPS 2.62 0.62 0.87 0.94 1.51 0.00 0.00 -
P/EPS 34.64 7.64 9.47 10.68 18.93 0.00 0.00 -
EY 2.89 13.09 10.56 9.36 5.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.38 1.51 1.16 0.99 1.09 1.33 13.12%

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