[SUNWAY] QoQ Cumulative 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- 40.18%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,205,220 2,139,075 1,021,032 4,128,837 2,677,833 1,810,854 814,765 148.99%
PBT 453,225 335,030 122,521 839,662 420,459 278,046 84,899 205.13%
Tax -75,397 -58,799 -26,342 -115,382 -81,234 -48,835 -18,501 154.91%
NP 377,828 276,231 96,179 724,280 339,225 229,211 66,398 218.39%
-
NP to SH 354,045 260,900 90,555 438,826 313,055 218,782 64,447 211.01%
-
Tax Rate 16.64% 17.55% 21.50% 13.74% 19.32% 17.56% 21.79% -
Total Cost 2,827,392 1,862,844 924,853 3,404,557 2,338,608 1,581,643 748,367 142.37%
-
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 69,886 64,611 - 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 9.38% 6.96% 2.49% 13.64% 9.42% 6.75% 2.10% -
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 229.32 165.53 79.04 319.47 207.17 140.13 63.09 136.21%
EPS 25.33 20.19 7.01 29.88 24.22 16.93 4.99 195.07%
DPS 5.00 5.00 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 51.51 34.37 16.41 66.35 43.03 29.10 13.09 149.04%
EPS 5.69 4.19 1.46 7.05 5.03 3.52 1.04 210.17%
DPS 1.12 1.04 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.6064 0.6022 0.5854 0.5171 0.5338 0.5212 0.4939 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 1.40 2.14 3.76 0.74 1.11 1.64 4.17 -51.66%
P/EPS 12.67 17.53 42.37 7.01 9.50 13.59 52.71 -61.30%
EY 7.89 5.70 2.36 14.27 10.53 7.36 1.90 158.13%
DY 1.56 1.41 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 1.16 1.66 4.91 0.78 1.11 1.61 3.63 -53.22%
P/EPS 10.46 13.62 55.35 7.33 9.50 13.29 45.89 -62.65%
EY 9.56 7.34 1.81 13.64 10.53 7.52 2.18 167.67%
DY 1.89 1.82 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