[SUNWAY] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 78.82%
YoY- 383.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
Revenue 1,193,785 1,329,929 1,241,768 968,606 496,712 501,566 633,658 8.80%
PBT 399,228 1,254,216 212,096 190,084 37,344 36,702 -35,611 -
Tax -51,460 -61,641 -44,148 -59,123 -10,539 -9,462 -8,687 26.73%
NP 347,768 1,192,575 167,948 130,961 26,805 27,240 -44,298 -
-
NP to SH 303,792 1,128,648 146,557 123,786 25,609 24,081 -45,228 -
-
Tax Rate 12.89% 4.91% 20.82% 31.10% 28.22% 25.78% - -
Total Cost 846,017 137,354 1,073,820 837,645 469,907 474,326 677,956 2.99%
-
Net Worth 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 497,129 39.15%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
Div 103,652 86,177 77,533 - - 12,962 - -
Div Payout % 34.12% 7.64% 52.90% - - 53.83% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
Net Worth 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 497,129 39.15%
NOSH 1,727,538 1,723,553 1,292,221 1,292,129 580,702 576,100 540,358 16.73%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
NP Margin 29.13% 89.67% 13.52% 13.52% 5.40% 5.43% -6.99% -
ROE 5.11% 21.12% 5.67% 4.15% 2.83% 3.27% -9.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
RPS 69.10 77.16 96.10 74.96 85.54 87.06 117.27 -6.80%
EPS 17.58 65.49 9.95 9.58 4.41 4.18 -8.37 -
DPS 6.00 5.00 6.00 0.00 0.00 2.25 0.00 -
NAPS 3.44 3.10 2.00 2.31 1.56 1.28 0.92 19.19%
Adjusted Per Share Value based on latest NOSH - 1,292,129
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
RPS 20.95 23.34 21.79 17.00 8.72 8.80 11.12 8.80%
EPS 5.33 19.80 2.57 2.17 0.45 0.42 -0.79 -
DPS 1.82 1.51 1.36 0.00 0.00 0.23 0.00 -
NAPS 1.0428 0.9375 0.4535 0.5237 0.159 0.1294 0.0872 39.15%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 29/06/07 -
Price 3.29 2.72 2.38 2.55 2.24 1.27 1.48 -
P/RPS 4.76 3.53 2.48 3.40 2.62 0.00 1.26 19.36%
P/EPS 18.71 4.15 20.98 26.62 50.79 0.00 -17.68 -
EY 5.35 24.07 4.77 3.76 1.97 0.00 -5.66 -
DY 1.82 1.84 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 1.19 1.10 1.44 0.99 1.61 -6.65%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/07 CAGR
Date 25/02/15 27/02/14 28/02/13 29/02/12 19/01/11 24/02/10 30/08/07 -
Price 3.32 2.86 2.49 2.61 2.33 1.40 1.49 -
P/RPS 4.80 3.71 2.59 3.48 2.72 0.00 1.27 19.36%
P/EPS 18.88 4.37 21.95 27.24 52.83 0.00 -17.80 -
EY 5.30 22.90 4.55 3.67 1.89 0.00 -5.62 -
DY 1.81 1.75 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 1.25 1.13 1.49 1.09 1.62 -6.60%

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