[SUNWAY] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.95%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,267,019 2,822,003 2,328,608 1,996,577 2,001,431 1,923,906 1,791,369 49.21%
PBT 354,306 324,609 236,833 207,971 207,329 169,774 132,778 92.26%
Tax -50,250 -40,926 -16,503 -35,459 -34,382 -29,697 -26,570 52.87%
NP 304,056 283,683 220,330 172,512 172,947 140,077 106,208 101.48%
-
NP to SH 271,537 250,807 191,004 162,608 161,080 130,589 100,385 94.01%
-
Tax Rate 14.18% 12.61% 6.97% 17.05% 16.58% 17.49% 20.01% -
Total Cost 2,962,963 2,538,320 2,108,278 1,824,065 1,828,484 1,783,829 1,685,161 45.62%
-
Net Worth 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 760,964 139.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 12,962 12,962 12,962 -
Div Payout % - - - - 8.05% 9.93% 12.91% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 760,964 139.02%
NOSH 1,291,492 1,292,193 1,293,352 580,702 577,309 577,339 576,488 71.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.31% 10.05% 9.46% 8.64% 8.64% 7.28% 5.93% -
ROE 9.64% 8.99% 7.13% 17.95% 18.73% 16.04% 13.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 252.96 218.39 180.04 343.82 346.68 333.24 310.74 -12.80%
EPS 21.03 19.41 14.77 28.00 27.90 22.62 17.41 13.40%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 2.25 -
NAPS 2.18 2.16 2.07 1.56 1.49 1.41 1.32 39.67%
Adjusted Per Share Value based on latest NOSH - 580,702
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.98 49.21 40.61 34.82 34.90 33.55 31.24 49.22%
EPS 4.74 4.37 3.33 2.84 2.81 2.28 1.75 94.19%
DPS 0.00 0.00 0.00 0.00 0.23 0.23 0.23 -
NAPS 0.491 0.4868 0.4669 0.158 0.15 0.142 0.1327 139.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.89 2.33 2.33 2.24 1.93 1.50 1.49 -
P/RPS 0.75 1.07 1.29 0.65 0.56 0.45 0.48 34.61%
P/EPS 8.99 12.00 15.78 8.00 6.92 6.63 8.56 3.31%
EY 11.12 8.33 6.34 12.50 14.46 15.08 11.69 -3.27%
DY 0.00 0.00 0.00 0.00 1.17 1.50 1.51 -
P/NAPS 0.87 1.08 1.13 1.44 1.30 1.06 1.13 -15.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 -
Price 2.22 2.29 2.33 2.33 2.25 1.64 1.31 -
P/RPS 0.88 1.05 1.29 0.68 0.65 0.49 0.42 63.66%
P/EPS 10.56 11.80 15.78 8.32 8.06 7.25 7.52 25.37%
EY 9.47 8.48 6.34 12.02 12.40 13.79 13.29 -20.20%
DY 0.00 0.00 0.00 0.00 1.00 1.37 1.72 -
P/NAPS 1.02 1.06 1.13 1.49 1.51 1.16 0.99 2.00%

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