[SUNWAY] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 58.76%
YoY- 123.02%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Revenue 1,204,621 1,118,043 996,089 1,002,565 509,170 376,633 521,953 11.79%
PBT 233,572 212,509 193,147 147,007 59,231 22,235 22,584 36.53%
Tax -44,857 -32,457 -30,334 -30,690 -6,267 -3,140 -4,966 34.09%
NP 188,715 180,052 162,813 116,317 52,964 19,095 17,618 37.17%
-
NP to SH 182,531 170,345 154,335 108,415 48,612 18,408 15,290 39.17%
-
Tax Rate 19.20% 15.27% 15.71% 20.88% 10.58% 14.12% 21.99% -
Total Cost 1,015,906 937,991 833,276 886,248 456,206 357,538 504,335 9.78%
-
Net Worth 5,532,809 3,748,107 3,244,395 2,791,137 814,048 622,315 545,685 36.17%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Div 86,180 64,622 - - - - - -
Div Payout % 47.21% 37.94% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Net Worth 5,532,809 3,748,107 3,244,395 2,791,137 814,048 622,315 545,685 36.17%
NOSH 1,723,616 1,292,450 1,292,587 1,292,193 577,339 522,954 540,282 16.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
NP Margin 15.67% 16.10% 16.35% 11.60% 10.40% 5.07% 3.38% -
ROE 3.30% 4.54% 4.76% 3.88% 5.97% 2.96% 2.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
RPS 69.89 86.51 77.06 77.59 88.19 72.02 96.61 -4.22%
EPS 10.59 13.18 11.94 8.39 8.42 3.52 2.83 19.23%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.90 2.51 2.16 1.41 1.19 1.01 16.66%
Adjusted Per Share Value based on latest NOSH - 1,292,193
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
RPS 19.36 17.97 16.01 16.11 8.18 6.05 8.39 11.79%
EPS 2.93 2.74 2.48 1.74 0.78 0.30 0.25 38.83%
DPS 1.38 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8891 0.6023 0.5214 0.4485 0.1308 0.10 0.0877 36.17%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Date 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 30/06/09 29/12/06 -
Price 3.04 3.54 2.30 2.33 1.50 1.17 0.41 -
P/RPS 4.35 4.09 2.98 3.00 1.70 0.00 0.42 36.56%
P/EPS 28.71 26.86 19.26 27.77 17.81 0.00 14.49 9.54%
EY 3.48 3.72 5.19 3.60 5.61 0.00 6.90 -8.72%
DY 1.64 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.22 0.92 1.08 1.06 1.17 0.41 11.85%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/06 CAGR
Date 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 25/08/09 28/02/07 -
Price 3.13 2.75 2.25 2.29 1.64 1.47 0.57 -
P/RPS 4.48 3.18 2.92 2.95 1.86 0.00 0.59 31.02%
P/EPS 29.56 20.86 18.84 27.29 19.48 0.00 20.14 5.24%
EY 3.38 4.79 5.31 3.66 5.13 0.00 4.96 -4.98%
DY 1.60 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.90 1.06 1.16 1.47 0.56 7.74%

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