[SUNWAY] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 39.18%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Revenue 3,364,356 3,205,220 2,677,833 2,770,307 1,499,865 2,088,313 1,270,398 13.85%
PBT 561,014 453,225 420,459 316,962 170,627 117,242 53,481 36.76%
Tax -97,133 -75,397 -81,234 -39,711 -24,920 -24,432 -13,239 30.40%
NP 463,881 377,828 339,225 277,251 145,707 92,810 40,242 38.49%
-
NP to SH 430,219 354,045 313,055 245,928 136,999 85,197 35,440 39.45%
-
Tax Rate 17.31% 16.64% 19.32% 12.53% 14.60% 20.84% 24.75% -
Total Cost 2,900,475 2,827,392 2,338,608 2,493,056 1,354,158 1,995,503 1,230,156 12.10%
-
Net Worth 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 36.18%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Div 86,181 69,886 - - - - - -
Div Payout % 20.03% 19.74% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Net Worth 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 556,451 36.18%
NOSH 1,723,633 1,397,729 1,292,547 1,292,317 576,837 527,535 540,243 16.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
NP Margin 13.79% 11.79% 12.67% 10.01% 9.71% 4.44% 3.17% -
ROE 7.61% 9.38% 9.42% 8.73% 15.94% 13.02% 6.37% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 195.19 229.32 207.17 214.37 260.01 395.86 235.15 -2.45%
EPS 24.96 25.33 24.22 19.03 23.75 16.15 6.56 19.48%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.70 2.57 2.18 1.49 1.24 1.03 16.68%
Adjusted Per Share Value based on latest NOSH - 1,291,492
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
RPS 58.67 55.90 46.70 48.31 26.16 36.42 22.16 13.84%
EPS 7.50 6.17 5.46 4.29 2.39 1.49 0.62 39.38%
DPS 1.50 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.986 0.6581 0.5793 0.4913 0.1499 0.1141 0.097 36.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/03/07 -
Price 3.44 3.21 2.30 1.89 1.93 1.40 0.67 -
P/RPS 1.76 1.40 1.11 0.88 0.74 0.00 0.28 27.74%
P/EPS 13.78 12.67 9.50 9.93 8.13 0.00 10.21 4.07%
EY 7.26 7.89 10.53 10.07 12.31 0.00 9.79 -3.90%
DY 1.45 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 0.89 0.87 1.30 1.40 0.65 6.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/07 CAGR
Date 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 24/11/09 31/05/07 -
Price 3.23 2.65 2.30 2.22 2.25 1.33 1.18 -
P/RPS 1.65 1.16 1.11 1.04 0.87 0.00 0.50 17.23%
P/EPS 12.94 10.46 9.50 11.67 9.47 0.00 17.99 -4.29%
EY 7.73 9.56 10.53 8.57 10.56 0.00 5.56 4.48%
DY 1.55 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 0.89 1.02 1.51 1.33 1.15 -2.10%

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