[SUNWAY] QoQ TTM 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- 31.31%
YoY- 92.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,719,967 3,738,913 3,267,019 2,822,003 2,328,608 1,996,577 2,001,431 51.11%
PBT 512,726 507,046 354,306 324,609 236,833 207,971 207,329 82.77%
Tax -127,037 -98,834 -50,250 -40,926 -16,503 -35,459 -34,382 138.81%
NP 385,689 408,212 304,056 283,683 220,330 172,512 172,947 70.60%
-
NP to SH 365,872 369,714 271,537 250,807 191,004 162,608 161,080 72.70%
-
Tax Rate 24.78% 19.49% 14.18% 12.61% 6.97% 17.05% 16.58% -
Total Cost 3,334,278 3,330,701 2,962,963 2,538,320 2,108,278 1,824,065 1,828,484 49.20%
-
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 - - - - - - 12,962 -
Div Payout % - - - - - - 8.05% -
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 10.37% 10.92% 9.31% 10.05% 9.46% 8.64% 8.64% -
ROE 11.90% 12.39% 9.64% 8.99% 7.13% 17.95% 18.73% -
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 288.03 289.36 252.96 218.39 180.04 343.82 346.68 -11.61%
EPS 28.33 28.61 21.03 19.41 14.77 28.00 27.90 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
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 65.43 65.76 57.46 49.63 40.95 35.12 35.20 51.12%
EPS 6.43 6.50 4.78 4.41 3.36 2.86 2.83 72.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.5406 0.525 0.4952 0.4909 0.4709 0.1593 0.1513 133.53%
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 0.91 0.88 0.75 1.07 1.29 0.65 0.56 38.17%
P/EPS 9.28 8.91 8.99 12.00 15.78 8.00 6.92 21.58%
EY 10.77 11.22 11.12 8.33 6.34 12.50 14.46 -17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
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 0.80 0.90 0.88 1.05 1.29 0.68 0.65 14.83%
P/EPS 8.08 9.12 10.56 11.80 15.78 8.32 8.06 0.16%
EY 12.37 10.96 9.47 8.48 6.34 12.02 12.40 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
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