[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.13%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,273,626 4,278,150 4,084,128 4,128,837 3,570,444 3,621,708 3,259,060 19.78%
PBT 604,300 670,060 490,084 839,662 560,612 556,092 339,596 46.79%
Tax -100,529 -117,598 -105,368 -115,382 -108,312 -97,670 -74,004 22.63%
NP 503,770 552,462 384,716 724,280 452,300 458,422 265,592 53.17%
-
NP to SH 472,060 521,800 362,220 438,826 417,406 437,564 257,788 49.62%
-
Tax Rate 16.64% 17.55% 21.50% 13.74% 19.32% 17.56% 21.79% -
Total Cost 3,769,856 3,725,688 3,699,412 3,404,557 3,118,144 3,163,286 2,993,468 16.60%
-
Net Worth 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 14.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 93,181 129,222 - 77,544 - - - -
Div Payout % 19.74% 24.76% - 17.67% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 14.64%
NOSH 1,397,729 1,292,223 1,291,797 1,292,413 1,292,547 1,292,274 1,291,523 5.40%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.79% 12.91% 9.42% 17.54% 12.67% 12.66% 8.15% -
ROE 12.51% 13.92% 9.94% 13.64% 12.57% 13.49% 8.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 305.75 331.07 316.16 319.47 276.23 280.26 252.34 13.64%
EPS 33.77 40.38 28.04 29.88 32.29 33.86 19.96 41.94%
DPS 6.67 10.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.70 2.90 2.82 2.49 2.57 2.51 2.38 8.76%
Adjusted Per Share Value based on latest NOSH - 1,292,221
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.33 75.41 71.99 72.78 62.94 63.84 57.45 19.77%
EPS 8.32 9.20 6.38 7.74 7.36 7.71 4.54 49.69%
DPS 1.64 2.28 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.6652 0.6606 0.6421 0.5673 0.5855 0.5717 0.5418 14.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.21 3.54 2.97 2.38 2.30 2.30 2.63 -
P/RPS 1.05 1.07 0.94 0.74 0.83 0.82 1.04 0.63%
P/EPS 9.50 8.77 10.59 7.01 7.12 6.79 13.18 -19.59%
EY 10.52 11.41 9.44 14.27 14.04 14.72 7.59 24.28%
DY 2.08 2.82 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.05 0.96 0.89 0.92 1.11 4.74%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 29/05/12 -
Price 2.65 2.75 3.88 2.49 2.30 2.25 2.29 -
P/RPS 0.87 0.83 1.23 0.78 0.83 0.80 0.91 -2.94%
P/EPS 7.85 6.81 13.84 7.33 7.12 6.65 11.47 -22.32%
EY 12.74 14.68 7.23 13.64 14.04 15.05 8.72 28.72%
DY 2.52 3.64 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 1.38 1.00 0.89 0.90 0.96 1.38%

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