[SUNWAY] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 58.76%
YoY- 123.02%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 814,765 968,606 934,031 1,002,565 833,711 496,712 489,015 40.49%
PBT 84,899 190,084 90,736 147,007 79,219 37,344 61,039 24.57%
Tax -18,501 -59,123 -18,723 -30,690 9,702 -10,539 -9,399 56.99%
NP 66,398 130,961 72,013 116,317 88,921 26,805 51,640 18.22%
-
NP to SH 64,447 123,786 69,224 108,415 68,289 25,609 48,494 20.85%
-
Tax Rate 21.79% 31.10% 20.63% 20.88% -12.25% 28.22% 15.40% -
Total Cost 748,367 837,645 862,018 886,248 744,790 469,907 437,375 43.00%
-
Net Worth 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 905,896 860,191 133.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 905,896 860,191 133.55%
NOSH 1,291,523 1,292,129 1,291,492 1,292,193 1,293,352 580,702 577,309 70.96%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.15% 13.52% 7.71% 11.60% 10.67% 5.40% 10.56% -
ROE 2.10% 4.15% 2.46% 3.88% 2.55% 2.83% 5.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 63.09 74.96 72.32 77.59 64.46 85.54 84.71 -17.82%
EPS 4.99 9.58 5.36 8.39 5.28 4.41 8.40 -29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.31 2.18 2.16 2.07 1.56 1.49 36.60%
Adjusted Per Share Value based on latest NOSH - 1,292,193
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.09 15.57 15.01 16.11 13.40 7.98 7.86 40.45%
EPS 1.04 1.99 1.11 1.74 1.10 0.41 0.78 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4939 0.4796 0.4524 0.4485 0.4302 0.1456 0.1382 133.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 -
Price 2.63 2.55 1.89 2.33 2.33 2.24 1.93 -
P/RPS 4.17 3.40 2.61 3.00 3.61 2.62 2.28 49.50%
P/EPS 52.71 26.62 35.26 27.77 44.13 50.79 22.98 73.83%
EY 1.90 3.76 2.84 3.60 2.27 1.97 4.35 -42.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.87 1.08 1.13 1.44 1.30 -9.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 -
Price 2.29 2.61 2.22 2.29 2.33 2.33 2.25 -
P/RPS 3.63 3.48 3.07 2.95 3.61 2.72 2.66 23.00%
P/EPS 45.89 27.24 41.42 27.29 44.13 52.83 26.79 43.11%
EY 2.18 3.67 2.41 3.66 2.27 1.89 3.73 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.02 1.06 1.13 1.49 1.51 -26.04%

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