[SUNWAY] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 78.82%
YoY- 383.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 866,979 996,089 814,765 968,606 934,031 1,002,565 833,711 2.63%
PBT 142,413 193,147 84,899 190,084 90,736 147,007 79,219 47.68%
Tax -32,399 -30,334 -18,501 -59,123 -18,723 -30,690 9,702 -
NP 110,014 162,813 66,398 130,961 72,013 116,317 88,921 15.20%
-
NP to SH 94,273 154,335 64,447 123,786 69,224 108,415 68,289 23.90%
-
Tax Rate 22.75% 15.71% 21.79% 31.10% 20.63% 20.88% -12.25% -
Total Cost 756,965 833,276 748,367 837,645 862,018 886,248 744,790 1.08%
-
Net Worth 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 15.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 2,677,239 15.46%
NOSH 1,293,182 1,292,587 1,291,523 1,292,129 1,291,492 1,292,193 1,293,352 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.69% 16.35% 8.15% 13.52% 7.71% 11.60% 10.67% -
ROE 2.84% 4.76% 2.10% 4.15% 2.46% 3.88% 2.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.04 77.06 63.09 74.96 72.32 77.59 64.46 2.64%
EPS 7.29 11.94 4.99 9.58 5.36 8.39 5.28 23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.51 2.38 2.31 2.18 2.16 2.07 15.47%
Adjusted Per Share Value based on latest NOSH - 1,292,129
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.25 17.52 14.33 17.03 16.43 17.63 14.66 2.65%
EPS 1.66 2.71 1.13 2.18 1.22 1.91 1.20 24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5844 0.5705 0.5405 0.5249 0.4951 0.4908 0.4708 15.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 -
Price 2.30 2.30 2.63 2.55 1.89 2.33 2.33 -
P/RPS 3.43 2.98 4.17 3.40 2.61 3.00 3.61 -3.34%
P/EPS 31.55 19.26 52.71 26.62 35.26 27.77 44.13 -19.99%
EY 3.17 5.19 1.90 3.76 2.84 3.60 2.27 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 1.11 1.10 0.87 1.08 1.13 -14.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 -
Price 2.30 2.25 2.29 2.61 2.22 2.29 2.33 -
P/RPS 3.43 2.92 3.63 3.48 3.07 2.95 3.61 -3.34%
P/EPS 31.55 18.84 45.89 27.24 41.42 27.29 44.13 -19.99%
EY 3.17 5.31 2.18 3.67 2.41 3.66 2.27 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.96 1.13 1.02 1.06 1.13 -14.67%

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