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

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 30.09%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,067,381 1,996,577 2,001,431 1,923,906 1,791,369 1,671,325 1,621,297 17.60%
PBT 209,106 207,971 207,329 169,774 132,778 100,361 90,392 75.00%
Tax -33,202 -35,459 -34,382 -29,697 -26,570 -19,720 -16,243 61.13%
NP 175,904 172,512 172,947 140,077 106,208 80,641 74,149 77.96%
-
NP to SH 165,960 162,608 161,080 130,589 100,385 75,992 67,345 82.54%
-
Tax Rate 15.88% 17.05% 16.58% 17.49% 20.01% 19.65% 17.97% -
Total Cost 1,891,477 1,824,065 1,828,484 1,783,829 1,685,161 1,590,684 1,547,148 14.34%
-
Net Worth 938,334 905,896 860,191 814,048 760,964 737,408 676,476 24.40%
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 12,962 12,962 12,962 - -
Div Payout % - - 8.05% 9.93% 12.91% 17.06% - -
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 938,334 905,896 860,191 814,048 760,964 737,408 676,476 24.40%
NOSH 582,816 580,702 577,309 577,339 576,488 576,100 545,545 4.50%
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 8.51% 8.64% 8.64% 7.28% 5.93% 4.82% 4.57% -
ROE 17.69% 17.95% 18.73% 16.04% 13.19% 10.31% 9.96% -
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 354.72 343.82 346.68 333.24 310.74 290.11 297.19 12.53%
EPS 28.48 28.00 27.90 22.62 17.41 13.19 12.34 74.73%
DPS 0.00 0.00 2.25 2.25 2.25 2.25 0.00 -
NAPS 1.61 1.56 1.49 1.41 1.32 1.28 1.24 19.03%
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 354.72 342.57 343.41 330.10 307.36 286.77 278.18 17.60%
EPS 28.48 27.90 27.64 22.41 17.22 13.04 11.56 82.51%
DPS 0.00 0.00 2.22 2.22 2.22 2.22 0.00 -
NAPS 1.61 1.5543 1.4759 1.3967 1.3057 1.2652 1.1607 24.40%
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 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.28 2.24 1.93 1.50 1.49 1.27 1.40 -
P/RPS 0.64 0.65 0.56 0.45 0.48 0.44 0.47 22.87%
P/EPS 8.01 8.00 6.92 6.63 8.56 9.63 11.34 -20.70%
EY 12.49 12.50 14.46 15.08 11.69 10.39 8.82 26.13%
DY 0.00 0.00 1.17 1.50 1.51 1.77 0.00 -
P/NAPS 1.42 1.44 1.30 1.06 1.13 0.99 1.13 16.46%
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 31/05/11 28/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 2.57 2.15 2.25 1.64 1.31 1.40 1.33 -
P/RPS 0.72 0.63 0.65 0.49 0.42 0.48 0.45 36.83%
P/EPS 9.03 7.68 8.06 7.25 7.52 10.61 10.77 -11.09%
EY 11.08 13.02 12.40 13.79 13.29 9.42 9.28 12.55%
DY 0.00 0.00 1.00 1.37 1.72 1.61 0.00 -
P/NAPS 1.60 1.38 1.51 1.16 0.99 1.09 1.07 30.79%

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