[SUNWAY-] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.38%
YoY- 8.4%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 2,289,936 2,006,720 1,950,285 1,767,972 1,508,092 1,272,930 1,334,560 8.01%
PBT 205,968 201,428 107,284 148,988 49,516 39,722 126,296 7.23%
Tax -27,988 -37,016 -24,867 -37,260 -14,456 -33,718 -41,080 -5.33%
NP 177,980 164,412 82,417 111,728 35,060 6,004 85,216 11.09%
-
NP to SH 172,980 159,572 73,179 108,160 27,472 6,004 85,216 10.63%
-
Tax Rate 13.59% 18.38% 23.18% 25.01% 29.19% 84.88% 32.53% -
Total Cost 2,111,956 1,842,308 1,867,867 1,656,244 1,473,032 1,266,926 1,249,344 7.78%
-
Net Worth 938,334 760,964 612,442 537,542 0 466,575 362,168 14.56%
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth 938,334 760,964 612,442 537,542 0 466,575 362,168 14.56%
NOSH 582,816 576,488 523,454 542,971 540,916 542,530 426,080 4.57%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin 7.77% 8.19% 4.23% 6.32% 2.32% 0.47% 6.39% -
ROE 18.43% 20.97% 11.95% 20.12% 0.00% 1.29% 23.53% -
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 392.91 348.09 372.58 325.61 278.80 234.63 313.22 3.28%
EPS 29.68 27.68 13.98 19.92 5.08 1.11 20.00 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.32 1.17 0.99 0.00 0.86 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 582,816
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 392.91 344.31 334.63 303.35 258.76 218.41 228.98 8.01%
EPS 29.68 27.38 12.56 18.56 4.71 1.03 14.62 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.3057 1.0508 0.9223 0.00 0.8006 0.6214 14.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/03/11 31/03/10 31/03/09 - - - - -
Price 2.28 1.49 0.63 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.43 0.17 0.00 0.00 0.00 0.00 -
P/EPS 7.68 5.38 4.51 0.00 0.00 0.00 0.00 -
EY 13.02 18.58 22.19 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.13 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/05/11 25/05/10 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 -
Price 2.57 1.31 1.04 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.38 0.28 0.00 0.00 0.00 0.00 -
P/EPS 8.66 4.73 7.44 0.00 0.00 0.00 0.00 -
EY 11.55 21.13 13.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 0.89 0.00 0.00 0.00 0.00 -

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