[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 69.74%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,084,128 4,128,837 3,570,444 3,621,708 3,259,060 3,738,913 3,693,742 6.92%
PBT 490,084 839,662 560,612 556,092 339,596 507,046 422,616 10.36%
Tax -105,368 -115,382 -108,312 -97,670 -74,004 -98,834 -52,948 58.14%
NP 384,716 724,280 452,300 458,422 265,592 408,212 369,668 2.69%
-
NP to SH 362,220 438,826 417,406 437,564 257,788 369,714 327,904 6.85%
-
Tax Rate 21.50% 13.74% 19.32% 17.56% 21.79% 19.49% 12.53% -
Total Cost 3,699,412 3,404,557 3,118,144 3,163,286 2,993,468 3,330,701 3,324,074 7.38%
-
Net Worth 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 18.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 77,544 - - - - - -
Div Payout % - 17.67% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 18.67%
NOSH 1,291,797 1,292,413 1,292,547 1,292,274 1,291,523 1,292,706 1,292,317 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.42% 17.54% 12.67% 12.66% 8.15% 10.92% 10.01% -
ROE 9.94% 13.64% 12.57% 13.49% 8.39% 12.38% 11.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 316.16 319.47 276.23 280.26 252.34 289.23 285.82 6.95%
EPS 28.04 29.88 32.29 33.86 19.96 28.60 25.37 6.89%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.49 2.57 2.51 2.38 2.31 2.18 18.70%
Adjusted Per Share Value based on latest NOSH - 1,292,587
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.23 72.01 62.27 63.16 56.84 65.21 64.42 6.92%
EPS 6.32 7.65 7.28 7.63 4.50 6.45 5.72 6.86%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.5612 0.5793 0.5657 0.5361 0.5208 0.4913 18.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.97 2.38 2.30 2.30 2.63 2.55 1.89 -
P/RPS 0.94 0.74 0.83 0.82 1.04 0.88 0.66 26.55%
P/EPS 10.59 7.01 7.12 6.79 13.18 8.92 7.45 26.39%
EY 9.44 14.27 14.04 14.72 7.59 11.22 13.43 -20.92%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 0.89 0.92 1.11 1.10 0.87 13.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.88 2.49 2.30 2.25 2.29 2.61 2.22 -
P/RPS 1.23 0.78 0.83 0.80 0.91 0.90 0.78 35.44%
P/EPS 13.84 7.33 7.12 6.65 11.47 9.13 8.75 35.71%
EY 7.23 13.64 14.04 15.05 8.72 10.96 11.43 -26.29%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 0.89 0.90 0.96 1.13 1.02 22.30%

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