[SUNWAY] QoQ TTM 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- 17.46%
YoY- 90.27%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,738,913 3,267,019 2,822,003 2,328,608 1,996,577 2,001,431 1,923,906 55.54%
PBT 507,046 354,306 324,609 236,833 207,971 207,329 169,774 106.97%
Tax -98,834 -50,250 -40,926 -16,503 -35,459 -34,382 -29,697 122.42%
NP 408,212 304,056 283,683 220,330 172,512 172,947 140,077 103.62%
-
NP to SH 369,714 271,537 250,807 191,004 162,608 161,080 130,589 99.74%
-
Tax Rate 19.49% 14.18% 12.61% 6.97% 17.05% 16.58% 17.49% -
Total Cost 3,330,701 2,962,963 2,538,320 2,108,278 1,824,065 1,828,484 1,783,829 51.45%
-
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 - - - - - 12,962 12,962 -
Div Payout % - - - - - 8.05% 9.93% -
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 10.92% 9.31% 10.05% 9.46% 8.64% 8.64% 7.28% -
ROE 12.39% 9.64% 8.99% 7.13% 17.95% 18.73% 16.04% -
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 289.36 252.96 218.39 180.04 343.82 346.68 333.24 -8.95%
EPS 28.61 21.03 19.41 14.77 28.00 27.90 22.62 16.90%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
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 60.08 52.50 45.35 37.42 32.08 32.16 30.92 55.52%
EPS 5.94 4.36 4.03 3.07 2.61 2.59 2.10 99.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.21 -
NAPS 0.4796 0.4524 0.4485 0.4302 0.1456 0.1382 0.1308 137.22%
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 0.88 0.75 1.07 1.29 0.65 0.56 0.45 56.18%
P/EPS 8.91 8.99 12.00 15.78 8.00 6.92 6.63 21.71%
EY 11.22 11.12 8.33 6.34 12.50 14.46 15.08 -17.84%
DY 0.00 0.00 0.00 0.00 0.00 1.17 1.50 -
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 0.90 0.88 1.05 1.29 0.68 0.65 0.49 49.81%
P/EPS 9.12 10.56 11.80 15.78 8.32 8.06 7.25 16.48%
EY 10.96 9.47 8.48 6.34 12.02 12.40 13.79 -14.16%
DY 0.00 0.00 0.00 0.00 0.00 1.00 1.37 -
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