[SUNWAY-] YoY TTM 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- 2.06%
YoY- 65.32%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 2,067,381 1,791,369 579,491 1,961,511 377,023 399,242 1,409,386 5.62%
PBT 209,106 132,778 24,567 42,546 12,379 12,523 134,109 6.54%
Tax -33,202 -26,570 -7,330 -26,834 -3,614 8,785 -50,994 -5.94%
NP 175,904 106,208 17,237 15,712 8,765 21,308 83,115 11.30%
-
NP to SH 165,960 100,385 17,239 11,166 6,868 21,308 83,115 10.37%
-
Tax Rate 15.88% 20.01% 29.84% 63.07% 29.19% -70.15% 38.02% -
Total Cost 1,891,477 1,685,161 562,254 1,945,799 368,258 377,934 1,326,271 5.19%
-
Net Worth 938,334 760,964 523,648 537,542 0 0 362,168 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 - 12,962 - - - 16,171 21,617 -
Div Payout % - 12.91% - - - 75.89% 26.01% -
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 938,334 760,964 523,648 537,542 0 0 362,168 14.56%
NOSH 582,816 576,488 523,648 542,971 540,916 531,428 426,080 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 8.51% 5.93% 2.97% 0.80% 2.32% 5.34% 5.90% -
ROE 17.69% 13.19% 3.29% 2.08% 0.00% 0.00% 22.95% -
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 354.72 310.74 110.66 361.25 69.70 75.13 330.78 1.00%
EPS 28.48 17.41 3.29 2.06 1.27 4.01 19.51 5.55%
DPS 0.00 2.25 0.00 0.00 0.00 3.00 5.07 -
NAPS 1.61 1.32 1.00 0.99 0.00 0.00 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 354.72 307.36 99.43 336.56 64.69 68.50 241.82 5.62%
EPS 28.48 17.22 2.96 1.92 1.18 3.66 14.26 10.38%
DPS 0.00 2.22 0.00 0.00 0.00 2.77 3.71 -
NAPS 1.61 1.3057 0.8985 0.9223 0.00 0.00 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 0.64 0.48 0.57 0.00 0.00 0.00 0.00 -
P/EPS 8.01 8.56 19.14 0.00 0.00 0.00 0.00 -
EY 12.49 11.69 5.23 0.00 0.00 0.00 0.00 -
DY 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.13 0.63 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 0.72 0.42 0.94 0.00 0.00 0.00 0.00 -
P/EPS 9.03 7.52 31.59 0.00 0.00 0.00 0.00 -
EY 11.08 13.29 3.17 0.00 0.00 0.00 0.00 -
DY 0.00 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 1.04 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