[SUNWAY] QoQ 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- 65.66%
YoY- 157.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 496,712 489,015 509,170 501,680 501,566 411,490 376,633 20.20%
PBT 37,344 61,039 59,231 50,357 36,702 23,484 22,235 41.16%
Tax -10,539 -9,399 -6,267 -9,254 -9,462 -4,714 -3,140 123.67%
NP 26,805 51,640 52,964 41,103 27,240 18,770 19,095 25.29%
-
NP to SH 25,609 48,494 48,612 39,893 24,081 18,003 18,408 24.54%
-
Tax Rate 28.22% 15.40% 10.58% 18.38% 25.78% 20.07% 14.12% -
Total Cost 469,907 437,375 456,206 460,577 474,326 392,720 357,538 19.92%
-
Net Worth 905,896 860,191 814,048 760,964 737,408 676,476 622,315 28.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 12,962 - - -
Div Payout % - - - - 53.83% - - -
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 905,896 860,191 814,048 760,964 737,408 676,476 622,315 28.35%
NOSH 580,702 577,309 577,339 576,488 576,100 545,545 522,954 7.21%
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 5.40% 10.56% 10.40% 8.19% 5.43% 4.56% 5.07% -
ROE 2.83% 5.64% 5.97% 5.24% 3.27% 2.66% 2.96% -
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 85.54 84.71 88.19 87.02 87.06 75.43 72.02 12.11%
EPS 4.41 8.40 8.42 6.92 4.18 3.30 3.52 16.16%
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 8.66 8.53 8.88 8.75 8.75 7.18 6.57 20.15%
EPS 0.45 0.85 0.85 0.70 0.42 0.31 0.32 25.44%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.158 0.15 0.142 0.1327 0.1286 0.118 0.1085 28.38%
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 2.62 2.28 1.70 1.71 0.00 0.00 0.00 -
P/EPS 50.79 22.98 17.81 21.53 0.00 0.00 0.00 -
EY 1.97 4.35 5.61 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 2.72 2.66 1.86 1.51 0.00 0.00 0.00 -
P/EPS 52.83 26.79 19.48 18.93 0.00 0.00 0.00 -
EY 1.89 3.73 5.13 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