[SUNWAY] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -47.19%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 934,031 1,002,565 833,711 496,712 489,015 509,170 501,680 51.28%
PBT 90,736 147,007 79,219 37,344 61,039 59,231 50,357 48.02%
Tax -18,723 -30,690 9,702 -10,539 -9,399 -6,267 -9,254 59.89%
NP 72,013 116,317 88,921 26,805 51,640 52,964 41,103 45.28%
-
NP to SH 69,224 108,415 68,289 25,609 48,494 48,612 39,893 44.35%
-
Tax Rate 20.63% 20.88% -12.25% 28.22% 15.40% 10.58% 18.38% -
Total Cost 862,018 886,248 744,790 469,907 437,375 456,206 460,577 51.81%
-
Net Worth 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 760,964 139.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,815,453 2,791,137 2,677,239 905,896 860,191 814,048 760,964 139.02%
NOSH 1,291,492 1,292,193 1,293,352 580,702 577,309 577,339 576,488 71.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.71% 11.60% 10.67% 5.40% 10.56% 10.40% 8.19% -
ROE 2.46% 3.88% 2.55% 2.83% 5.64% 5.97% 5.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.32 77.59 64.46 85.54 84.71 88.19 87.02 -11.59%
EPS 5.36 8.39 5.28 4.41 8.40 8.42 6.92 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.16 2.07 1.56 1.49 1.41 1.32 39.67%
Adjusted Per Share Value based on latest NOSH - 580,702
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.01 16.11 13.40 7.98 7.86 8.18 8.06 51.30%
EPS 1.11 1.74 1.10 0.41 0.78 0.78 0.64 44.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4485 0.4302 0.1456 0.1382 0.1308 0.1223 138.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 19/01/11 19/01/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.89 2.33 2.33 2.24 1.93 1.50 1.49 -
P/RPS 2.61 3.00 3.61 2.62 2.28 1.70 1.71 32.53%
P/EPS 35.26 27.77 44.13 50.79 22.98 17.81 21.53 38.89%
EY 2.84 3.60 2.27 1.97 4.35 5.61 4.64 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.13 1.44 1.30 1.06 1.13 -15.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 19/01/11 19/01/11 22/11/10 24/08/10 25/05/10 -
Price 2.22 2.29 2.33 2.33 2.25 1.64 1.31 -
P/RPS 3.07 2.95 3.61 2.72 2.66 1.86 1.51 60.41%
P/EPS 41.42 27.29 44.13 52.83 26.79 19.48 18.93 68.46%
EY 2.41 3.66 2.27 1.89 3.73 5.13 5.28 -40.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.13 1.49 1.51 1.16 0.99 2.00%

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