[SUNWAY] QoQ Cumulative 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- 39.18%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,810,854 814,765 3,738,913 2,770,307 1,836,276 833,711 1,996,577 -6.30%
PBT 278,046 84,899 507,046 316,962 226,226 79,219 207,971 21.38%
Tax -48,835 -18,501 -98,834 -39,711 -20,988 9,702 -35,459 23.80%
NP 229,211 66,398 408,212 277,251 205,238 88,921 172,512 20.87%
-
NP to SH 218,782 64,447 369,714 245,928 176,704 68,289 162,608 21.89%
-
Tax Rate 17.56% 21.79% 19.49% 12.53% 9.28% -12.25% 17.05% -
Total Cost 1,581,643 748,367 3,330,701 2,493,056 1,631,038 744,790 1,824,065 -9.07%
-
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 6.75% 2.10% 12.38% 8.73% 6.33% 2.55% 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 140.13 63.09 289.23 214.37 142.06 64.46 345.52 -45.23%
EPS 16.93 4.99 28.60 19.03 13.67 5.28 28.14 -28.75%
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 29.10 13.09 60.08 44.52 29.51 13.40 32.08 -6.29%
EPS 3.52 1.04 5.94 3.95 2.84 1.10 2.61 22.09%
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 1.64 4.17 0.88 0.88 1.64 3.61 0.65 85.43%
P/EPS 13.59 52.71 8.92 9.93 17.04 44.13 7.96 42.89%
EY 7.36 1.90 11.22 10.07 5.87 2.27 12.56 -29.99%
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 1.61 3.63 0.90 1.04 1.61 3.61 0.67 79.50%
P/EPS 13.29 45.89 9.13 11.67 16.75 44.13 8.28 37.12%
EY 7.52 2.18 10.96 8.57 5.97 2.27 12.08 -27.11%
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