[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.49%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,996,577 1,499,865 1,010,850 501,680 2,589,879 2,088,313 1,676,823 12.30%
PBT 207,971 170,627 109,588 50,357 153,944 117,242 93,758 69.83%
Tax -35,459 -24,920 -15,521 -9,254 -33,894 -24,432 -19,718 47.72%
NP 172,512 145,707 94,067 41,103 120,050 92,810 74,040 75.48%
-
NP to SH 162,608 136,999 88,505 39,893 109,278 85,197 67,194 79.95%
-
Tax Rate 17.05% 14.60% 14.16% 18.38% 22.02% 20.84% 21.03% -
Total Cost 1,824,065 1,354,158 916,783 460,577 2,469,829 1,995,503 1,602,783 8.97%
-
Net Worth 901,451 859,488 812,977 760,964 685,665 654,144 622,748 27.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 12,052 - - -
Div Payout % - - - - 11.03% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 901,451 859,488 812,977 760,964 685,665 654,144 622,748 27.87%
NOSH 577,853 576,837 576,579 576,488 535,676 527,535 523,317 6.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.64% 9.71% 9.31% 8.19% 4.64% 4.44% 4.42% -
ROE 18.04% 15.94% 10.89% 5.24% 15.94% 13.02% 10.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 345.52 260.01 175.32 87.02 483.48 395.86 320.42 5.14%
EPS 28.14 23.75 15.35 6.92 20.40 16.15 12.84 68.48%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.56 1.49 1.41 1.32 1.28 1.24 1.19 19.72%
Adjusted Per Share Value based on latest NOSH - 576,488
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.82 26.16 17.63 8.75 45.17 36.42 29.24 12.31%
EPS 2.84 2.39 1.54 0.70 1.91 1.49 1.17 80.32%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1572 0.1499 0.1418 0.1327 0.1196 0.1141 0.1086 27.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.24 1.93 1.50 1.49 1.27 1.40 1.17 -
P/RPS 0.65 0.74 0.86 1.71 0.00 0.00 0.00 -
P/EPS 7.96 8.13 9.77 21.53 0.00 0.00 0.00 -
EY 12.56 12.31 10.23 4.64 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 1.30 1.06 1.13 0.99 1.40 1.17 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 25/08/09 -
Price 2.33 2.25 1.64 1.31 1.40 1.33 1.47 -
P/RPS 0.67 0.87 0.94 1.51 0.00 0.00 0.00 -
P/EPS 8.28 9.47 10.68 18.93 0.00 0.00 0.00 -
EY 12.08 10.56 9.36 5.28 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.51 1.16 0.99 1.09 1.33 1.47 0.90%

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