[SUNWAY] QoQ TTM 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- 8.27%
YoY- 68.57%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,713,491 3,719,967 3,738,913 3,267,019 2,822,003 2,328,608 1,996,577 51.29%
PBT 558,866 512,726 507,046 354,306 324,609 236,833 207,971 93.40%
Tax -126,681 -127,037 -98,834 -50,250 -40,926 -16,503 -35,459 133.88%
NP 432,185 385,689 408,212 304,056 283,683 220,330 172,512 84.56%
-
NP to SH 411,792 365,872 369,714 271,537 250,807 191,004 162,608 85.89%
-
Tax Rate 22.67% 24.78% 19.49% 14.18% 12.61% 6.97% 17.05% -
Total Cost 3,281,306 3,334,278 3,330,701 2,962,963 2,538,320 2,108,278 1,824,065 47.96%
-
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 11.64% 10.37% 10.92% 9.31% 10.05% 9.46% 8.64% -
ROE 12.69% 11.90% 12.39% 9.64% 8.99% 7.13% 17.95% -
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 287.29 288.03 289.36 252.96 218.39 180.04 343.82 -11.29%
EPS 31.86 28.33 28.61 21.03 19.41 14.77 28.00 8.99%
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 65.31 65.43 65.76 57.46 49.63 40.95 35.12 51.27%
EPS 7.24 6.43 6.50 4.78 4.41 3.36 2.86 85.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5706 0.5406 0.525 0.4952 0.4909 0.4709 0.1593 134.28%
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 0.80 0.91 0.88 0.75 1.07 1.29 0.65 14.86%
P/EPS 7.22 9.28 8.91 8.99 12.00 15.78 8.00 -6.61%
EY 13.85 10.77 11.22 11.12 8.33 6.34 12.50 7.08%
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 0.78 0.80 0.90 0.88 1.05 1.29 0.68 9.58%
P/EPS 7.06 8.08 9.12 10.56 11.80 15.78 8.32 -10.37%
EY 14.16 12.37 10.96 9.47 8.48 6.34 12.02 11.55%
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