[SUNWAY] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 166.66%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 968,606 934,031 1,002,565 833,711 496,712 489,015 509,170 53.34%
PBT 190,084 90,736 147,007 79,219 37,344 61,039 59,231 117.10%
Tax -59,123 -18,723 -30,690 9,702 -10,539 -9,399 -6,267 344.65%
NP 130,961 72,013 116,317 88,921 26,805 51,640 52,964 82.55%
-
NP to SH 123,786 69,224 108,415 68,289 25,609 48,494 48,612 86.15%
-
Tax Rate 31.10% 20.63% 20.88% -12.25% 28.22% 15.40% 10.58% -
Total Cost 837,645 862,018 886,248 744,790 469,907 437,375 456,206 49.77%
-
Net Worth 2,984,818 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 137.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,984,818 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 137.21%
NOSH 1,292,129 1,291,492 1,292,193 1,293,352 580,702 577,309 577,339 70.84%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.52% 7.71% 11.60% 10.67% 5.40% 10.56% 10.40% -
ROE 4.15% 2.46% 3.88% 2.55% 2.83% 5.64% 5.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.96 72.32 77.59 64.46 85.54 84.71 88.19 -10.24%
EPS 9.58 5.36 8.39 5.28 4.41 8.40 8.42 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.18 2.16 2.07 1.56 1.49 1.41 38.84%
Adjusted Per Share Value based on latest NOSH - 1,293,352
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.04 16.43 17.63 14.66 8.74 8.60 8.96 53.32%
EPS 2.18 1.22 1.91 1.20 0.45 0.85 0.85 87.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.4952 0.4909 0.4709 0.1593 0.1513 0.1432 137.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 -
Price 2.55 1.89 2.33 2.33 2.24 1.93 1.50 -
P/RPS 3.40 2.61 3.00 3.61 2.62 2.28 1.70 58.53%
P/EPS 26.62 35.26 27.77 44.13 50.79 22.98 17.81 30.63%
EY 3.76 2.84 3.60 2.27 1.97 4.35 5.61 -23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.87 1.08 1.13 1.44 1.30 1.06 2.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 -
Price 2.61 2.22 2.29 2.33 2.33 2.25 1.64 -
P/RPS 3.48 3.07 2.95 3.61 2.72 2.66 1.86 51.66%
P/EPS 27.24 41.42 27.29 44.13 52.83 26.79 19.48 24.97%
EY 3.67 2.41 3.66 2.27 1.89 3.73 5.13 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.02 1.06 1.13 1.49 1.51 1.16 -1.72%

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