[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 37.76%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,240,004 4,558,141 4,485,808 4,460,698 4,102,912 4,721,429 4,273,626 -0.52%
PBT 773,980 960,242 748,018 751,544 568,800 1,900,373 604,300 17.95%
Tax -144,308 -148,593 -129,510 -150,600 -124,172 -137,038 -100,529 27.28%
NP 629,672 811,649 618,508 600,944 444,628 1,763,335 503,770 16.05%
-
NP to SH 586,160 734,011 573,625 573,042 415,960 1,490,371 472,060 15.54%
-
Tax Rate 18.64% 15.47% 17.31% 20.04% 21.83% 7.21% 16.64% -
Total Cost 3,610,332 3,746,492 3,867,300 3,859,754 3,658,284 2,958,094 3,769,856 -2.84%
-
Net Worth 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 37.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 189,736 114,908 172,395 - 157,695 93,181 -
Div Payout % - 25.85% 20.03% 30.08% - 10.58% 19.74% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 37.83%
NOSH 1,734,201 1,724,875 1,723,633 1,723,952 1,724,543 1,576,957 1,397,729 15.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.85% 17.81% 13.79% 13.47% 10.84% 37.35% 11.79% -
ROE 9.60% 12.41% 10.15% 10.36% 7.66% 30.59% 12.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 244.49 264.26 260.25 258.75 237.91 299.40 305.75 -13.86%
EPS 33.80 42.55 33.28 33.24 24.12 94.51 33.77 0.05%
DPS 0.00 11.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 3.52 3.43 3.28 3.21 3.15 3.09 2.70 19.35%
Adjusted Per Share Value based on latest NOSH - 1,723,616
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.71 80.32 79.04 78.60 72.29 83.19 75.30 -0.52%
EPS 10.33 12.93 10.11 10.10 7.33 26.26 8.32 15.53%
DPS 0.00 3.34 2.02 3.04 0.00 2.78 1.64 -
NAPS 1.0756 1.0425 0.9962 0.9751 0.9572 0.8586 0.665 37.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.65 3.29 3.44 3.04 3.03 2.72 3.21 -
P/RPS 1.49 1.24 1.32 1.17 1.27 0.91 1.05 26.30%
P/EPS 10.80 7.73 10.34 9.15 12.56 2.88 9.50 8.93%
EY 9.26 12.93 9.67 10.93 7.96 34.75 10.52 -8.16%
DY 0.00 3.34 1.94 3.29 0.00 3.68 2.08 -
P/NAPS 1.04 0.96 1.05 0.95 0.96 0.88 1.19 -8.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 3.52 3.32 3.23 3.13 3.19 2.86 2.65 -
P/RPS 1.44 1.26 1.24 1.21 1.34 0.96 0.87 39.96%
P/EPS 10.41 7.80 9.71 9.42 13.23 3.03 7.85 20.72%
EY 9.60 12.82 10.30 10.62 7.56 33.05 12.74 -17.20%
DY 0.00 3.31 2.06 3.19 0.00 3.50 2.52 -
P/NAPS 1.00 0.97 0.98 0.98 1.01 0.93 0.98 1.35%

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