[SUNWAY] YoY Annualized Quarter 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- -7.22%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Revenue 4,485,808 4,273,626 3,570,444 3,693,742 1,999,820 1,789,982 1,693,864 13.85%
PBT 748,018 604,300 560,612 422,616 227,502 100,493 71,308 36.76%
Tax -129,510 -100,529 -108,312 -52,948 -33,226 -20,941 -17,652 30.40%
NP 618,508 503,770 452,300 369,668 194,276 79,551 53,656 38.49%
-
NP to SH 573,625 472,060 417,406 327,904 182,665 73,026 47,253 39.45%
-
Tax Rate 17.31% 16.64% 19.32% 12.53% 14.60% 20.84% 24.75% -
Total Cost 3,867,300 3,769,856 3,118,144 3,324,074 1,805,544 1,710,431 1,640,208 12.10%
-
Net Worth 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 36.18%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Div 114,908 93,181 - - - - - -
Div Payout % 20.03% 19.74% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Net Worth 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 36.18%
NOSH 1,723,633 1,397,729 1,292,547 1,292,317 576,837 527,535 540,243 16.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
NP Margin 13.79% 11.79% 12.67% 10.01% 9.71% 4.44% 3.17% -
ROE 10.15% 12.51% 12.57% 11.64% 21.25% 11.16% 8.49% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 260.25 305.75 276.23 285.82 346.69 339.31 313.54 -2.45%
EPS 33.28 33.77 32.29 25.37 31.67 13.84 8.75 19.47%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.70 2.57 2.18 1.49 1.24 1.03 16.68%
Adjusted Per Share Value based on latest NOSH - 1,291,492
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 78.90 75.16 62.80 64.96 35.17 31.48 29.79 13.85%
EPS 10.09 8.30 7.34 5.77 3.21 1.28 0.83 39.47%
DPS 2.02 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9943 0.6637 0.5842 0.4955 0.1512 0.115 0.0979 36.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/03/07 -
Price 3.44 3.21 2.30 1.89 1.93 1.40 0.67 -
P/RPS 1.32 1.05 0.83 0.66 0.56 0.00 0.21 27.74%
P/EPS 10.34 9.50 7.12 7.45 6.09 0.00 7.66 4.07%
EY 9.67 10.52 14.04 13.43 16.41 0.00 13.05 -3.91%
DY 1.94 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 0.89 0.87 1.30 1.40 0.65 6.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 24/11/09 31/05/07 -
Price 3.23 2.65 2.30 2.22 2.25 1.33 1.18 -
P/RPS 1.24 0.87 0.83 0.78 0.65 0.00 0.38 17.06%
P/EPS 9.71 7.85 7.12 8.75 7.11 0.00 13.49 -4.28%
EY 10.30 12.74 14.04 11.43 14.07 0.00 7.41 4.48%
DY 2.06 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 0.89 1.02 1.51 1.33 1.15 -2.10%

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