[SUNWAY] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.24%
YoY- 169.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,002,565 833,711 496,712 489,015 509,170 501,680 501,566 58.88%
PBT 147,007 79,219 37,344 61,039 59,231 50,357 36,702 152.85%
Tax -30,690 9,702 -10,539 -9,399 -6,267 -9,254 -9,462 119.58%
NP 116,317 88,921 26,805 51,640 52,964 41,103 27,240 163.90%
-
NP to SH 108,415 68,289 25,609 48,494 48,612 39,893 24,081 173.40%
-
Tax Rate 20.88% -12.25% 28.22% 15.40% 10.58% 18.38% 25.78% -
Total Cost 886,248 744,790 469,907 437,375 456,206 460,577 474,326 51.87%
-
Net Worth 2,791,137 2,677,239 905,896 860,191 814,048 760,964 737,408 143.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 12,962 -
Div Payout % - - - - - - 53.83% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,791,137 2,677,239 905,896 860,191 814,048 760,964 737,408 143.46%
NOSH 1,292,193 1,293,352 580,702 577,309 577,339 576,488 576,100 71.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.60% 10.67% 5.40% 10.56% 10.40% 8.19% 5.43% -
ROE 3.88% 2.55% 2.83% 5.64% 5.97% 5.24% 3.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.59 64.46 85.54 84.71 88.19 87.02 87.06 -7.40%
EPS 8.39 5.28 4.41 8.40 8.42 6.92 4.18 59.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.16 2.07 1.56 1.49 1.41 1.32 1.28 41.87%
Adjusted Per Share Value based on latest NOSH - 577,309
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.48 14.54 8.66 8.53 8.88 8.75 8.75 58.82%
EPS 1.89 1.19 0.45 0.85 0.85 0.70 0.42 173.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.4868 0.4669 0.158 0.15 0.142 0.1327 0.1286 143.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.33 2.33 2.24 1.93 1.50 1.49 1.27 -
P/RPS 3.00 3.61 2.62 2.28 1.70 1.71 0.00 -
P/EPS 27.77 44.13 50.79 22.98 17.81 21.53 0.00 -
EY 3.60 2.27 1.97 4.35 5.61 4.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.44 1.30 1.06 1.13 0.99 5.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 24/02/10 -
Price 2.29 2.33 2.33 2.25 1.64 1.31 1.40 -
P/RPS 2.95 3.61 2.72 2.66 1.86 1.51 0.00 -
P/EPS 27.29 44.13 52.83 26.79 19.48 18.93 0.00 -
EY 3.66 2.27 1.89 3.73 5.13 5.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.49 1.51 1.16 0.99 1.09 -1.84%

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