[SUNWAY-] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 30.09%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,923,906 1,676,823 898,976 0 1,472,180 1,258,318 961,931 9.04%
PBT 169,774 93,758 34,963 0 128,983 34,625 -176,532 -
Tax -29,697 -19,718 -8,580 0 -47,983 -51,074 -11,511 12.56%
NP 140,077 74,040 26,383 0 81,000 -16,449 -188,043 -
-
NP to SH 130,589 67,194 22,158 0 81,000 -16,449 -188,043 -
-
Tax Rate 17.49% 21.03% 24.54% - 37.20% 147.51% - -
Total Cost 1,783,829 1,602,783 872,593 0 1,391,180 1,274,767 1,149,974 5.63%
-
Net Worth 814,048 622,315 545,685 537,428 397,367 259,092 271,167 14.71%
Dividend
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,962 - - - - 21,617 - -
Div Payout % 9.93% - - - - 0.00% - -
Equity
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 814,048 622,315 545,685 537,428 397,367 259,092 271,167 14.71%
NOSH 577,339 522,954 540,282 537,428 456,744 404,831 404,728 4.53%
Ratio Analysis
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.28% 4.42% 2.93% 0.00% 5.50% -1.31% -19.55% -
ROE 16.04% 10.80% 4.06% 0.00% 20.38% -6.35% -69.35% -
Per Share
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 333.24 320.64 166.39 0.00 322.32 310.83 237.67 4.31%
EPS 22.62 12.85 4.10 0.00 17.73 -4.06 -46.46 -
DPS 2.25 0.00 0.00 0.00 0.00 5.34 0.00 -
NAPS 1.41 1.19 1.01 1.00 0.87 0.64 0.67 9.74%
Adjusted Per Share Value based on latest NOSH - 577,339
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 330.10 287.71 154.25 0.00 252.60 215.90 165.05 9.04%
EPS 22.41 11.53 3.80 0.00 13.90 -2.82 -32.26 -
DPS 2.22 0.00 0.00 0.00 0.00 3.71 0.00 -
NAPS 1.3967 1.0678 0.9363 0.9221 0.6818 0.4446 0.4653 14.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/10 30/06/09 - - - - - -
Price 1.50 1.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.45 0.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.63 9.11 0.00 0.00 0.00 0.00 0.00 -
EY 15.08 10.98 0.00 0.00 0.00 0.00 0.00 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/08/10 25/08/09 28/02/07 23/02/06 27/08/04 27/08/03 27/08/02 -
Price 1.64 1.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.46 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.25 11.44 0.00 0.00 0.00 0.00 0.00 -
EY 13.79 8.74 0.00 0.00 0.00 0.00 0.00 -
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 0.00 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