[SUNWAY] YoY Annualized 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- 3.19%
YoY- 150.14%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
Revenue 4,273,626 3,570,444 3,693,742 1,999,820 1,789,982 1,693,864 0 -
PBT 604,300 560,612 422,616 227,502 100,493 71,308 0 -
Tax -100,529 -108,312 -52,948 -33,226 -20,941 -17,652 0 -
NP 503,770 452,300 369,668 194,276 79,551 53,656 0 -
-
NP to SH 472,060 417,406 327,904 182,665 73,026 47,253 0 -
-
Tax Rate 16.64% 19.32% 12.53% 14.60% 20.84% 24.75% - -
Total Cost 3,769,856 3,118,144 3,324,074 1,805,544 1,710,431 1,640,208 0 -
-
Net Worth 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
Div 93,181 - - - - - - -
Div Payout % 19.74% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
Net Worth 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 0 -
NOSH 1,397,729 1,292,547 1,292,317 576,837 527,535 540,243 0 -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
NP Margin 11.79% 12.67% 10.01% 9.71% 4.44% 3.17% 0.00% -
ROE 12.51% 12.57% 11.64% 21.25% 11.16% 8.49% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
RPS 305.75 276.23 285.82 346.69 339.31 313.54 0.00 -
EPS 33.77 32.29 25.37 31.67 13.84 8.75 0.00 -
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.57 2.18 1.49 1.24 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 577,309
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
RPS 74.53 62.27 64.42 34.88 31.22 29.54 0.00 -
EPS 8.23 7.28 5.72 3.19 1.27 0.82 0.00 -
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.5793 0.4913 0.1499 0.1141 0.097 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/03/07 31/03/06 -
Price 3.21 2.30 1.89 1.93 1.40 0.67 0.47 -
P/RPS 1.05 0.83 0.66 0.56 0.00 0.21 0.00 -
P/EPS 9.50 7.12 7.45 6.09 0.00 7.66 0.00 -
EY 10.52 14.04 13.43 16.41 0.00 13.05 0.00 -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 0.87 1.30 1.40 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 31/03/06 CAGR
Date 29/11/13 28/11/12 24/11/11 22/11/10 24/11/09 31/05/07 - -
Price 2.65 2.30 2.22 2.25 1.33 1.18 0.00 -
P/RPS 0.87 0.83 0.78 0.65 0.00 0.38 0.00 -
P/EPS 7.85 7.12 8.75 7.11 0.00 13.49 0.00 -
EY 12.74 14.04 11.43 14.07 0.00 7.41 0.00 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 1.02 1.51 1.33 1.15 0.00 -

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