[SUNWAY-] YoY 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- -47.19%
YoY- 6.35%
View:
Show?
Quarter Result
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Revenue 496,712 501,566 633,658 451,906 395,928 374,191 321,910 5.56%
PBT 37,344 36,702 -35,611 -10,777 18,062 37,379 46,259 -2.63%
Tax -10,539 -9,462 -8,687 -9,120 3,338 -15,501 -27,278 -11.20%
NP 26,805 27,240 -44,298 -19,897 21,400 21,878 18,981 4.40%
-
NP to SH 25,609 24,081 -45,228 -26,764 21,400 21,878 18,981 3.81%
-
Tax Rate 28.22% 25.78% - - -18.48% 41.47% 58.97% -
Total Cost 469,907 474,326 677,956 471,803 374,528 352,313 302,929 5.63%
-
Net Worth 905,896 737,408 497,129 508,245 506,700 300,717 227,075 18.86%
Dividend
31/12/10 31/12/09 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Div - 12,962 - - 16,171 - - -
Div Payout % - 53.83% - - 75.57% - - -
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 905,896 737,408 497,129 508,245 506,700 300,717 227,075 18.86%
NOSH 580,702 576,100 540,358 540,686 539,042 406,374 405,492 4.58%
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 5.40% 5.43% -6.99% -4.40% 5.41% 5.85% 5.90% -
ROE 2.83% 3.27% -9.10% -5.27% 4.22% 7.28% 8.36% -
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 85.54 87.06 117.27 83.58 73.45 92.08 79.39 0.93%
EPS 4.41 4.18 -8.37 -4.95 3.97 5.35 4.69 -0.76%
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 85.23 86.06 108.72 77.54 67.93 64.20 55.23 5.56%
EPS 4.39 4.13 -7.76 -4.59 3.67 3.75 3.26 3.78%
DPS 0.00 2.22 0.00 0.00 2.77 0.00 0.00 -
NAPS 1.5543 1.2652 0.853 0.8721 0.8694 0.516 0.3896 18.86%
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 2.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.79 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.97 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 2.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 48.75 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.05 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