[SUNWAY-] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.35%
YoY- 139.19%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,001,431 1,621,297 1,270,398 0 1,478,043 1,338,040 950,419 9.74%
PBT 207,329 90,392 53,481 0 119,662 132,377 -234,133 -
Tax -34,382 -16,243 -12,862 0 -40,610 -61,735 -10,633 15.78%
NP 172,947 74,149 40,619 0 79,052 70,642 -244,766 -
-
NP to SH 161,080 67,345 35,817 0 79,052 70,642 -244,766 -
-
Tax Rate 16.58% 17.97% 24.05% - 33.94% 46.64% - -
Total Cost 1,828,484 1,547,148 1,229,779 0 1,398,991 1,267,398 1,195,185 5.45%
-
Net Worth 860,191 676,476 556,077 542,592 475,845 275,535 202,520 19.80%
Dividend
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Div 12,962 - - - - 21,617 - -
Div Payout % 8.05% - - - - 30.60% - -
Equity
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 860,191 676,476 556,077 542,592 475,845 275,535 202,520 19.80%
NOSH 577,309 545,545 539,881 542,592 522,907 405,199 405,041 4.52%
Ratio Analysis
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.64% 4.57% 3.20% 0.00% 5.35% 5.28% -25.75% -
ROE 18.73% 9.96% 6.44% 0.00% 16.61% 25.64% -120.86% -
Per Share
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 346.68 297.19 235.31 0.00 282.66 330.22 234.65 4.99%
EPS 27.90 12.34 6.63 0.00 15.12 17.43 -60.43 -
DPS 2.25 0.00 0.00 0.00 0.00 5.34 0.00 -
NAPS 1.49 1.24 1.03 1.00 0.91 0.68 0.50 14.61%
Adjusted Per Share Value based on latest NOSH - 577,309
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 343.41 278.18 217.98 0.00 253.60 229.58 163.07 9.74%
EPS 27.64 11.56 6.15 0.00 13.56 12.12 -42.00 -
DPS 2.22 0.00 0.00 0.00 0.00 3.71 0.00 -
NAPS 1.4759 1.1607 0.9541 0.931 0.8165 0.4728 0.3475 19.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/10 30/09/09 - - - - - -
Price 1.93 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.92 11.34 0.00 0.00 0.00 0.00 0.00 -
EY 14.46 8.82 0.00 0.00 0.00 0.00 0.00 -
DY 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/10 24/11/09 31/05/07 26/05/06 26/11/04 10/12/03 29/11/02 -
Price 2.25 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.06 10.77 0.00 0.00 0.00 0.00 0.00 -
EY 12.40 9.28 0.00 0.00 0.00 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.07 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