[SUNWAY-] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.69%
YoY- 48.8%
View:
Show?
Cumulative Result
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,996,577 2,589,879 1,904,056 2,020,434 1,499,780 1,390,321 1,039,194 8.49%
PBT 207,971 153,944 17,870 32,346 100,345 123,497 -145,704 -
Tax -35,459 -33,894 -21,926 -41,442 -21,771 -49,958 -38,018 -0.86%
NP 172,512 120,050 -4,056 -9,096 78,574 73,539 -183,722 -
-
NP to SH 162,608 109,278 -9,788 -23,310 78,574 73,539 -183,722 -
-
Tax Rate 17.05% 22.02% 122.70% 128.12% 21.70% 40.45% - -
Total Cost 1,824,065 2,469,829 1,908,112 2,029,530 1,421,206 1,316,782 1,222,916 5.12%
-
Net Worth 901,451 685,665 497,511 508,385 456,769 300,436 226,780 18.81%
Dividend
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Div - 12,052 - - 14,577 - - -
Div Payout % - 11.03% - - 18.55% - - -
Equity
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 901,451 685,665 497,511 508,385 456,769 300,436 226,780 18.81%
NOSH 577,853 535,676 540,773 540,835 485,924 405,994 404,965 4.54%
Ratio Analysis
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.64% 4.64% -0.21% -0.45% 5.24% 5.29% -17.68% -
ROE 18.04% 15.94% -1.97% -4.59% 17.20% 24.48% -81.01% -
Per Share
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 345.52 483.48 352.10 373.58 308.64 342.45 256.61 3.78%
EPS 28.14 20.40 -1.81 -4.31 16.17 18.11 -45.37 -
DPS 0.00 2.25 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.28 0.92 0.94 0.94 0.74 0.56 13.65%
Adjusted Per Share Value based on latest NOSH - 580,702
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 342.57 444.37 326.70 346.67 257.33 238.55 178.31 8.49%
EPS 27.90 18.75 -1.68 -4.00 13.48 12.62 -31.52 -
DPS 0.00 2.07 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.5467 1.1765 0.8536 0.8723 0.7837 0.5155 0.3891 18.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/10 31/12/09 - - - - - -
Price 2.24 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.96 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 12.56 0.00 0.00 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 1.44 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/11 24/02/10 30/08/07 30/08/06 28/02/05 27/02/04 26/02/03 -
Price 2.15 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.64 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.09 0.00 0.00 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 1.38 1.09 0.00 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