[SUNWAY] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 21.86%
YoY- 164.08%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 833,711 496,712 489,015 509,170 501,680 501,566 411,490 60.18%
PBT 79,219 37,344 61,039 59,231 50,357 36,702 23,484 125.09%
Tax 9,702 -10,539 -9,399 -6,267 -9,254 -9,462 -4,714 -
NP 88,921 26,805 51,640 52,964 41,103 27,240 18,770 182.33%
-
NP to SH 68,289 25,609 48,494 48,612 39,893 24,081 18,003 143.42%
-
Tax Rate -12.25% 28.22% 15.40% 10.58% 18.38% 25.78% 20.07% -
Total Cost 744,790 469,907 437,375 456,206 460,577 474,326 392,720 53.27%
-
Net Worth 2,677,239 905,896 860,191 814,048 760,964 737,408 676,476 150.41%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 12,962 - -
Div Payout % - - - - - 53.83% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,677,239 905,896 860,191 814,048 760,964 737,408 676,476 150.41%
NOSH 1,293,352 580,702 577,309 577,339 576,488 576,100 545,545 77.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.67% 5.40% 10.56% 10.40% 8.19% 5.43% 4.56% -
ROE 2.55% 2.83% 5.64% 5.97% 5.24% 3.27% 2.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.46 85.54 84.71 88.19 87.02 87.06 75.43 -9.95%
EPS 5.28 4.41 8.40 8.42 6.92 4.18 3.30 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 2.07 1.56 1.49 1.41 1.32 1.28 1.24 40.76%
Adjusted Per Share Value based on latest NOSH - 577,339
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.40 7.98 7.86 8.18 8.06 8.06 6.61 60.24%
EPS 1.10 0.41 0.78 0.78 0.64 0.39 0.29 143.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.4302 0.1456 0.1382 0.1308 0.1223 0.1185 0.1087 150.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.33 2.24 1.93 1.50 1.49 1.27 1.40 -
P/RPS 3.61 2.62 2.28 1.70 1.71 0.00 0.00 -
P/EPS 44.13 50.79 22.98 17.81 21.53 0.00 0.00 -
EY 2.27 1.97 4.35 5.61 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.44 1.30 1.06 1.13 0.99 1.40 -13.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 2.33 2.33 2.25 1.64 1.31 1.40 1.33 -
P/RPS 3.61 2.72 2.66 1.86 1.51 0.00 0.00 -
P/EPS 44.13 52.83 26.79 19.48 18.93 0.00 0.00 -
EY 2.27 1.89 3.73 5.13 5.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 1.51 1.16 0.99 1.09 1.33 -10.30%

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