[SUNWAY] YoY Annualized Quarter 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- -10.98%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Revenue 4,721,429 4,128,837 3,738,913 1,996,577 2,589,879 1,904,056 0 -
PBT 1,900,373 839,662 507,046 207,971 153,944 17,870 0 -
Tax -137,038 -115,382 -98,834 -35,459 -33,894 -21,926 0 -
NP 1,763,335 724,280 408,212 172,512 120,050 -4,056 0 -
-
NP to SH 1,490,371 438,826 369,714 162,608 109,278 -9,788 0 -
-
Tax Rate 7.21% 13.74% 19.49% 17.05% 22.02% 122.70% - -
Total Cost 2,958,094 3,404,557 3,330,701 1,824,065 2,469,829 1,908,112 0 -
-
Net Worth 4,872,798 3,218,109 2,986,151 901,451 685,665 497,511 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Div 157,695 77,544 - - 12,052 - - -
Div Payout % 10.58% 17.67% - - 11.03% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Net Worth 4,872,798 3,218,109 2,986,151 901,451 685,665 497,511 0 -
NOSH 1,576,957 1,292,413 1,292,706 577,853 535,676 540,773 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
NP Margin 37.35% 17.54% 10.92% 8.64% 4.64% -0.21% 0.00% -
ROE 30.59% 13.64% 12.38% 18.04% 15.94% -1.97% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
RPS 299.40 319.47 289.23 345.52 483.48 352.10 0.00 -
EPS 94.51 29.88 28.60 28.14 20.40 -1.81 0.00 -
DPS 10.00 6.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 3.09 2.49 2.31 1.56 1.28 0.92 0.95 17.00%
Adjusted Per Share Value based on latest NOSH - 580,702
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
RPS 83.03 72.61 65.75 35.11 45.54 33.48 0.00 -
EPS 26.21 7.72 6.50 2.86 1.92 -0.17 0.00 -
DPS 2.77 1.36 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.8569 0.5659 0.5251 0.1585 0.1206 0.0875 0.95 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 29/06/07 30/06/06 -
Price 2.72 2.38 2.55 2.24 1.27 1.48 0.48 -
P/RPS 0.91 0.74 0.88 0.65 0.00 0.42 0.00 -
P/EPS 2.88 7.01 8.92 7.96 0.00 -81.77 0.00 -
EY 34.75 14.27 11.22 12.56 0.00 -1.22 0.00 -
DY 3.68 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.10 1.44 0.99 1.61 0.51 7.53%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 30/06/06 CAGR
Date 27/02/14 28/02/13 29/02/12 19/01/11 24/02/10 30/08/07 - -
Price 2.86 2.49 2.61 2.33 1.40 1.49 0.00 -
P/RPS 0.96 0.78 0.90 0.67 0.00 0.42 0.00 -
P/EPS 3.03 7.33 9.13 8.28 0.00 -82.32 0.00 -
EY 33.05 13.64 10.96 12.08 0.00 -1.21 0.00 -
DY 3.50 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.13 1.49 1.09 1.62 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