[SUNWAY] QoQ 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- -36.15%
YoY- 42.75%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 996,089 814,765 968,606 934,031 1,002,565 833,711 496,712 59.09%
PBT 193,147 84,899 190,084 90,736 147,007 79,219 37,344 199.37%
Tax -30,334 -18,501 -59,123 -18,723 -30,690 9,702 -10,539 102.47%
NP 162,813 66,398 130,961 72,013 116,317 88,921 26,805 233.26%
-
NP to SH 154,335 64,447 123,786 69,224 108,415 68,289 25,609 231.53%
-
Tax Rate 15.71% 21.79% 31.10% 20.63% 20.88% -12.25% 28.22% -
Total Cost 833,276 748,367 837,645 862,018 886,248 744,790 469,907 46.55%
-
Net Worth 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 905,896 134.26%
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 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 905,896 134.26%
NOSH 1,292,587 1,291,523 1,292,129 1,291,492 1,292,193 1,293,352 580,702 70.56%
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 16.35% 8.15% 13.52% 7.71% 11.60% 10.67% 5.40% -
ROE 4.76% 2.10% 4.15% 2.46% 3.88% 2.55% 2.83% -
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 77.06 63.09 74.96 72.32 77.59 64.46 85.54 -6.72%
EPS 11.94 4.99 9.58 5.36 8.39 5.28 4.41 94.37%
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 16.01 13.09 15.57 15.01 16.11 13.40 7.98 59.13%
EPS 2.48 1.04 1.99 1.11 1.74 1.10 0.41 232.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5214 0.4939 0.4796 0.4524 0.4485 0.4302 0.1456 134.24%
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 2.98 4.17 3.40 2.61 3.00 3.61 2.62 8.97%
P/EPS 19.26 52.71 26.62 35.26 27.77 44.13 50.79 -47.64%
EY 5.19 1.90 3.76 2.84 3.60 2.27 1.97 90.86%
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 2.92 3.63 3.48 3.07 2.95 3.61 2.72 4.84%
P/EPS 18.84 45.89 27.24 41.42 27.29 44.13 52.83 -49.74%
EY 5.31 2.18 3.67 2.41 3.66 2.27 1.89 99.23%
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