[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 67.98%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Revenue 4,102,912 4,084,128 3,259,060 3,334,844 2,006,720 1,950,285 1,767,972 13.81%
PBT 568,800 490,084 339,596 316,876 201,428 107,284 148,988 22.87%
Tax -124,172 -105,368 -74,004 38,808 -37,016 -24,867 -37,260 20.33%
NP 444,628 384,716 265,592 355,684 164,412 82,417 111,728 23.65%
-
NP to SH 415,960 362,220 257,788 273,156 159,572 73,179 108,160 23.01%
-
Tax Rate 21.83% 21.50% 21.79% -12.25% 18.38% 23.18% 25.01% -
Total Cost 3,658,284 3,699,412 2,993,468 2,979,160 1,842,308 1,867,867 1,656,244 12.95%
-
Net Worth 5,432,313 3,642,868 3,073,825 2,677,239 760,964 612,442 537,542 42.70%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Net Worth 5,432,313 3,642,868 3,073,825 2,677,239 760,964 612,442 537,542 42.70%
NOSH 1,724,543 1,291,797 1,291,523 1,293,352 576,488 523,454 542,971 19.44%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
NP Margin 10.84% 9.42% 8.15% 10.67% 8.19% 4.23% 6.32% -
ROE 7.66% 9.94% 8.39% 10.20% 20.97% 11.95% 20.12% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 237.91 316.16 252.34 257.85 348.09 372.58 325.61 -4.71%
EPS 24.12 28.04 19.96 21.12 27.68 13.98 19.92 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.82 2.38 2.07 1.32 1.17 0.99 19.47%
Adjusted Per Share Value based on latest NOSH - 1,293,352
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 71.55 71.23 56.84 58.16 35.00 34.01 30.83 13.81%
EPS 7.25 6.32 4.50 4.76 2.78 1.28 1.89 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9474 0.6353 0.5361 0.4669 0.1327 0.1068 0.0937 42.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 31/03/09 28/09/07 -
Price 3.03 2.97 2.63 2.33 1.49 0.63 1.65 -
P/RPS 1.27 0.94 1.04 0.90 0.43 0.17 0.51 15.05%
P/EPS 12.56 10.59 13.18 11.03 5.38 4.51 8.28 6.61%
EY 7.96 9.44 7.59 9.06 18.58 22.19 12.07 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.11 1.13 1.13 0.54 1.67 -8.16%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 26/05/09 29/11/07 -
Price 3.19 3.88 2.29 2.33 1.31 1.04 1.85 -
P/RPS 1.34 1.23 0.91 0.90 0.38 0.28 0.57 14.04%
P/EPS 13.23 13.84 11.47 11.03 4.73 7.44 9.29 5.58%
EY 7.56 7.23 8.72 9.06 21.13 13.44 10.77 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.38 0.96 1.13 0.99 0.89 1.87 -9.03%

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