[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 215.72%
YoY- 239.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,485,808 4,460,698 4,102,912 4,721,429 4,273,626 4,278,150 4,084,128 6.44%
PBT 748,018 751,544 568,800 1,900,373 604,300 670,060 490,084 32.53%
Tax -129,510 -150,600 -124,172 -137,038 -100,529 -117,598 -105,368 14.72%
NP 618,508 600,944 444,628 1,763,335 503,770 552,462 384,716 37.19%
-
NP to SH 573,625 573,042 415,960 1,490,371 472,060 521,800 362,220 35.82%
-
Tax Rate 17.31% 20.04% 21.83% 7.21% 16.64% 17.55% 21.50% -
Total Cost 3,867,300 3,859,754 3,658,284 2,958,094 3,769,856 3,725,688 3,699,412 3.00%
-
Net Worth 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 3,642,868 34.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 114,908 172,395 - 157,695 93,181 129,222 - -
Div Payout % 20.03% 30.08% - 10.58% 19.74% 24.76% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 3,642,868 34.00%
NOSH 1,723,633 1,723,952 1,724,543 1,576,957 1,397,729 1,292,223 1,291,797 21.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.79% 13.47% 10.84% 37.35% 11.79% 12.91% 9.42% -
ROE 10.15% 10.36% 7.66% 30.59% 12.51% 13.92% 9.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 260.25 258.75 237.91 299.40 305.75 331.07 316.16 -12.15%
EPS 33.28 33.24 24.12 94.51 33.77 40.38 28.04 12.08%
DPS 6.67 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 3.28 3.21 3.15 3.09 2.70 2.90 2.82 10.58%
Adjusted Per Share Value based on latest NOSH - 1,723,553
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.08 71.68 65.93 75.87 68.68 68.75 65.63 6.44%
EPS 9.22 9.21 6.68 23.95 7.59 8.39 5.82 35.85%
DPS 1.85 2.77 0.00 2.53 1.50 2.08 0.00 -
NAPS 0.9085 0.8893 0.8729 0.783 0.6064 0.6022 0.5854 34.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.44 3.04 3.03 2.72 3.21 3.54 2.97 -
P/RPS 1.32 1.17 1.27 0.91 1.05 1.07 0.94 25.37%
P/EPS 10.34 9.15 12.56 2.88 9.50 8.77 10.59 -1.57%
EY 9.67 10.93 7.96 34.75 10.52 11.41 9.44 1.61%
DY 1.94 3.29 0.00 3.68 2.08 2.82 0.00 -
P/NAPS 1.05 0.95 0.96 0.88 1.19 1.22 1.05 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 -
Price 3.23 3.13 3.19 2.86 2.65 2.75 3.88 -
P/RPS 1.24 1.21 1.34 0.96 0.87 0.83 1.23 0.54%
P/EPS 9.71 9.42 13.23 3.03 7.85 6.81 13.84 -21.02%
EY 10.30 10.62 7.56 33.05 12.74 14.68 7.23 26.58%
DY 2.06 3.19 0.00 3.50 2.52 3.64 0.00 -
P/NAPS 0.98 0.98 1.01 0.93 0.98 0.95 1.38 -20.38%

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