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

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.41%
YoY- 8.4%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 572,484 501,680 1,300,190 441,993 377,023 954,698 333,640 8.01%
PBT 51,492 50,357 71,523 37,247 12,379 29,792 31,574 7.23%
Tax -6,997 -9,254 -16,578 -9,315 -3,614 -25,289 -10,270 -5.33%
NP 44,495 41,103 54,945 27,932 8,765 4,503 21,304 11.09%
-
NP to SH 43,245 39,893 48,786 27,040 6,868 4,503 21,304 10.63%
-
Tax Rate 13.59% 18.38% 23.18% 25.01% 29.19% 84.89% 32.53% -
Total Cost 527,989 460,577 1,245,245 414,061 368,258 950,195 312,336 7.78%
-
Net Worth 938,334 760,964 612,442 537,542 0 466,575 362,168 14.56%
Dividend
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth 938,334 760,964 612,442 537,542 0 466,575 362,168 14.56%
NOSH 582,816 576,488 523,454 542,971 540,916 542,530 426,080 4.57%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin 7.77% 8.19% 4.23% 6.32% 2.32% 0.47% 6.39% -
ROE 4.61% 5.24% 7.97% 5.03% 0.00% 0.97% 5.88% -
Per Share
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 98.23 87.02 248.39 81.40 69.70 175.97 78.30 3.29%
EPS 7.42 6.92 9.32 4.98 1.27 0.83 5.00 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.32 1.17 0.99 0.00 0.86 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 582,816
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 98.23 86.08 223.09 75.84 64.69 163.81 57.25 8.01%
EPS 7.42 6.84 8.37 4.64 1.18 0.77 3.66 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.3057 1.0508 0.9223 0.00 0.8006 0.6214 14.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/03/11 31/03/10 31/03/09 - - - - -
Price 2.28 1.49 0.63 0.00 0.00 0.00 0.00 -
P/RPS 2.32 1.71 0.25 0.00 0.00 0.00 0.00 -
P/EPS 30.73 21.53 6.76 0.00 0.00 0.00 0.00 -
EY 3.25 4.64 14.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.13 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 31/05/11 25/05/10 26/05/09 29/11/07 30/11/06 23/11/05 19/05/04 -
Price 2.57 1.31 1.04 0.00 0.00 0.00 0.00 -
P/RPS 2.62 1.51 0.42 0.00 0.00 0.00 0.00 -
P/EPS 34.64 18.93 11.16 0.00 0.00 0.00 0.00 -
EY 2.89 5.28 8.96 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 0.89 0.00 0.00 0.00 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