[SUNWAY] YoY Annualized 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- 46.02%
YoY- 118.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Revenue 4,084,128 3,259,060 3,334,844 2,006,720 1,950,285 1,767,972 1,508,092 16.55%
PBT 490,084 339,596 316,876 201,428 107,284 148,988 49,516 42.25%
Tax -105,368 -74,004 38,808 -37,016 -24,867 -37,260 -14,456 35.71%
NP 384,716 265,592 355,684 164,412 82,417 111,728 35,060 44.52%
-
NP to SH 362,220 257,788 273,156 159,572 73,179 108,160 27,472 48.66%
-
Tax Rate 21.50% 21.79% -12.25% 18.38% 23.18% 25.01% 29.19% -
Total Cost 3,699,412 2,993,468 2,979,160 1,842,308 1,867,867 1,656,244 1,473,032 15.20%
-
Net Worth 3,642,868 3,073,825 2,677,239 760,964 612,442 537,542 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Net Worth 3,642,868 3,073,825 2,677,239 760,964 612,442 537,542 0 -
NOSH 1,291,797 1,291,523 1,293,352 576,488 523,454 542,971 540,787 14.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
NP Margin 9.42% 8.15% 10.67% 8.19% 4.23% 6.32% 2.32% -
ROE 9.94% 8.39% 10.20% 20.97% 11.95% 20.12% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 316.16 252.34 257.85 348.09 372.58 325.61 278.87 1.94%
EPS 28.04 19.96 21.12 27.68 13.98 19.92 5.08 30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.38 2.07 1.32 1.17 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 576,488
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 71.23 56.84 58.16 35.00 34.01 30.83 26.30 16.55%
EPS 6.32 4.50 4.76 2.78 1.28 1.89 0.48 48.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.5361 0.4669 0.1327 0.1068 0.0937 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 19/01/11 31/03/10 31/03/09 28/09/07 29/09/06 -
Price 2.97 2.63 2.33 1.49 0.63 1.65 0.35 -
P/RPS 0.94 1.04 0.90 0.43 0.17 0.51 0.13 35.54%
P/EPS 10.59 13.18 11.03 5.38 4.51 8.28 6.89 6.83%
EY 9.44 7.59 9.06 18.58 22.19 12.07 14.51 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.13 1.13 0.54 1.67 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 30/05/13 29/05/12 19/01/11 25/05/10 26/05/09 29/11/07 - -
Price 3.88 2.29 2.33 1.31 1.04 1.85 0.00 -
P/RPS 1.23 0.91 0.90 0.38 0.28 0.57 0.00 -
P/EPS 13.84 11.47 11.03 4.73 7.44 9.29 0.00 -
EY 7.23 8.72 9.06 21.13 13.44 10.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 1.13 0.99 0.89 1.87 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