[SUNWAY] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.1%
YoY- 482.31%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,996,577 2,001,431 1,923,906 1,791,369 1,671,325 1,621,297 1,676,823 12.30%
PBT 207,971 207,329 169,774 132,778 100,361 90,392 93,758 69.83%
Tax -35,459 -34,382 -29,697 -26,570 -19,720 -16,243 -19,718 47.72%
NP 172,512 172,947 140,077 106,208 80,641 74,149 74,040 75.48%
-
NP to SH 162,608 161,080 130,589 100,385 75,992 67,345 67,194 79.95%
-
Tax Rate 17.05% 16.58% 17.49% 20.01% 19.65% 17.97% 21.03% -
Total Cost 1,824,065 1,828,484 1,783,829 1,685,161 1,590,684 1,547,148 1,602,783 8.97%
-
Net Worth 905,896 860,191 814,048 760,964 737,408 676,476 622,315 28.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 12,962 12,962 12,962 12,962 - - -
Div Payout % - 8.05% 9.93% 12.91% 17.06% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 905,896 860,191 814,048 760,964 737,408 676,476 622,315 28.35%
NOSH 580,702 577,309 577,339 576,488 576,100 545,545 522,954 7.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.64% 8.64% 7.28% 5.93% 4.82% 4.57% 4.42% -
ROE 17.95% 18.73% 16.04% 13.19% 10.31% 9.96% 10.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 343.82 346.68 333.24 310.74 290.11 297.19 320.64 4.74%
EPS 28.00 27.90 22.62 17.41 13.19 12.34 12.85 67.83%
DPS 0.00 2.25 2.25 2.25 2.25 0.00 0.00 -
NAPS 1.56 1.49 1.41 1.32 1.28 1.24 1.19 19.72%
Adjusted Per Share Value based on latest NOSH - 576,488
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.08 32.16 30.92 28.79 26.86 26.05 26.95 12.28%
EPS 2.61 2.59 2.10 1.61 1.22 1.08 1.08 79.79%
DPS 0.00 0.21 0.21 0.21 0.21 0.00 0.00 -
NAPS 0.1456 0.1382 0.1308 0.1223 0.1185 0.1087 0.10 28.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.24 1.93 1.50 1.49 1.27 1.40 1.17 -
P/RPS 0.65 0.56 0.45 0.48 0.44 0.47 0.36 48.11%
P/EPS 8.00 6.92 6.63 8.56 9.63 11.34 9.11 -8.27%
EY 12.50 14.46 15.08 11.69 10.39 8.82 10.98 9.00%
DY 0.00 1.17 1.50 1.51 1.77 0.00 0.00 -
P/NAPS 1.44 1.30 1.06 1.13 0.99 1.13 0.98 29.15%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 -
Price 2.33 2.25 1.64 1.31 1.40 1.33 1.47 -
P/RPS 0.68 0.65 0.49 0.42 0.48 0.45 0.46 29.67%
P/EPS 8.32 8.06 7.25 7.52 10.61 10.77 11.44 -19.08%
EY 12.02 12.40 13.79 13.29 9.42 9.28 8.74 23.59%
DY 0.00 1.00 1.37 1.72 1.61 0.00 0.00 -
P/NAPS 1.49 1.51 1.16 0.99 1.09 1.07 1.24 12.98%

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