[SUNWAY] QoQ TTM 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- 23.35%
YoY- 139.19%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,822,003 2,328,608 1,996,577 2,001,431 1,923,906 1,791,369 1,671,325 41.93%
PBT 324,609 236,833 207,971 207,329 169,774 132,778 100,361 119.17%
Tax -40,926 -16,503 -35,459 -34,382 -29,697 -26,570 -19,720 62.92%
NP 283,683 220,330 172,512 172,947 140,077 106,208 80,641 131.83%
-
NP to SH 250,807 191,004 162,608 161,080 130,589 100,385 75,992 122.15%
-
Tax Rate 12.61% 6.97% 17.05% 16.58% 17.49% 20.01% 19.65% -
Total Cost 2,538,320 2,108,278 1,824,065 1,828,484 1,783,829 1,685,161 1,590,684 36.67%
-
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 12,962 12,962 12,962 -
Div Payout % - - - 8.05% 9.93% 12.91% 17.06% -
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 10.05% 9.46% 8.64% 8.64% 7.28% 5.93% 4.82% -
ROE 8.99% 7.13% 17.95% 18.73% 16.04% 13.19% 10.31% -
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 218.39 180.04 343.82 346.68 333.24 310.74 290.11 -17.29%
EPS 19.41 14.77 28.00 27.90 22.62 17.41 13.19 29.46%
DPS 0.00 0.00 0.00 2.25 2.25 2.25 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 49.21 40.61 34.82 34.90 33.55 31.24 29.15 41.91%
EPS 4.37 3.33 2.84 2.81 2.28 1.75 1.33 121.49%
DPS 0.00 0.00 0.00 0.23 0.23 0.23 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 1.07 1.29 0.65 0.56 0.45 0.48 0.44 81.13%
P/EPS 12.00 15.78 8.00 6.92 6.63 8.56 9.63 15.84%
EY 8.33 6.34 12.50 14.46 15.08 11.69 10.39 -13.73%
DY 0.00 0.00 0.00 1.17 1.50 1.51 1.77 -
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 1.05 1.29 0.68 0.65 0.49 0.42 0.48 68.75%
P/EPS 11.80 15.78 8.32 8.06 7.25 7.52 10.61 7.36%
EY 8.48 6.34 12.02 12.40 13.79 13.29 9.42 -6.78%
DY 0.00 0.00 0.00 1.00 1.37 1.72 1.61 -
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