[SUNWAY] QoQ Cumulative 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- 50.33%
YoY- 127.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,677,833 1,810,854 814,765 3,738,913 2,770,307 1,836,276 833,711 117.23%
PBT 420,459 278,046 84,899 507,046 316,962 226,226 79,219 203.34%
Tax -81,234 -48,835 -18,501 -98,834 -39,711 -20,988 9,702 -
NP 339,225 229,211 66,398 408,212 277,251 205,238 88,921 143.55%
-
NP to SH 313,055 218,782 64,447 369,714 245,928 176,704 68,289 175.19%
-
Tax Rate 19.32% 17.56% 21.79% 19.49% 12.53% 9.28% -12.25% -
Total Cost 2,338,608 1,581,643 748,367 3,330,701 2,493,056 1,631,038 744,790 113.98%
-
Net Worth 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 15.42%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 2,677,239 15.42%
NOSH 1,292,547 1,292,274 1,291,523 1,292,706 1,292,317 1,292,640 1,293,352 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.67% 12.66% 8.15% 10.92% 10.01% 11.18% 10.67% -
ROE 9.42% 6.75% 2.10% 12.38% 8.73% 6.33% 2.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 207.17 140.13 63.09 289.23 214.37 142.06 64.46 117.32%
EPS 24.22 16.93 4.99 28.60 19.03 13.67 5.28 175.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.51 2.38 2.31 2.18 2.16 2.07 15.47%
Adjusted Per Share Value based on latest NOSH - 1,292,129
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.03 29.10 13.09 60.08 44.52 29.51 13.40 117.19%
EPS 5.03 3.52 1.04 5.94 3.95 2.84 1.10 174.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5338 0.5212 0.4939 0.4799 0.4527 0.4487 0.4302 15.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 19/01/11 -
Price 2.30 2.30 2.63 2.55 1.89 2.33 2.33 -
P/RPS 1.11 1.64 4.17 0.88 0.88 1.64 3.61 -54.34%
P/EPS 9.50 13.59 52.71 8.92 9.93 17.04 44.13 -63.98%
EY 10.53 7.36 1.90 11.22 10.07 5.87 2.27 177.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 1.11 1.10 0.87 1.08 1.13 -14.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 19/01/11 -
Price 2.30 2.25 2.29 2.61 2.22 2.29 2.33 -
P/RPS 1.11 1.61 3.63 0.90 1.04 1.61 3.61 -54.34%
P/EPS 9.50 13.29 45.89 9.13 11.67 16.75 44.13 -63.98%
EY 10.53 7.52 2.18 10.96 8.57 5.97 2.27 177.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.96 1.13 1.02 1.06 1.13 -14.67%

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