[SUNWAY] QoQ Cumulative 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- 18.69%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,770,307 1,836,276 833,711 1,996,577 1,499,865 1,010,850 501,680 212.09%
PBT 316,962 226,226 79,219 207,971 170,627 109,588 50,357 240.52%
Tax -39,711 -20,988 9,702 -35,459 -24,920 -15,521 -9,254 163.83%
NP 277,251 205,238 88,921 172,512 145,707 94,067 41,103 256.58%
-
NP to SH 245,928 176,704 68,289 162,608 136,999 88,505 39,893 235.83%
-
Tax Rate 12.53% 9.28% -12.25% 17.05% 14.60% 14.16% 18.38% -
Total Cost 2,493,056 1,631,038 744,790 1,824,065 1,354,158 916,783 460,577 207.96%
-
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 8.73% 6.33% 2.55% 18.04% 15.94% 10.89% 5.24% -
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 214.37 142.06 64.46 345.52 260.01 175.32 87.02 82.30%
EPS 19.03 13.67 5.28 28.14 23.75 15.35 6.92 96.16%
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 44.52 29.51 13.40 32.08 24.10 16.24 8.06 212.14%
EPS 3.95 2.84 1.10 2.61 2.20 1.42 0.64 236.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4527 0.4487 0.4302 0.1449 0.1381 0.1306 0.1223 139.09%
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 0.88 1.64 3.61 0.65 0.74 0.86 1.71 -35.75%
P/EPS 9.93 17.04 44.13 7.96 8.13 9.77 21.53 -40.27%
EY 10.07 5.87 2.27 12.56 12.31 10.23 4.64 67.54%
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 1.04 1.61 3.61 0.67 0.87 0.94 1.51 -21.99%
P/EPS 11.67 16.75 44.13 8.28 9.47 10.68 18.93 -27.54%
EY 8.57 5.97 2.27 12.08 10.56 9.36 5.28 38.07%
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