[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.36%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,721,429 3,205,220 2,139,075 1,021,032 4,128,837 2,677,833 1,810,854 89.10%
PBT 1,900,373 453,225 335,030 122,521 839,662 420,459 278,046 258.88%
Tax -137,038 -75,397 -58,799 -26,342 -115,382 -81,234 -48,835 98.57%
NP 1,763,335 377,828 276,231 96,179 724,280 339,225 229,211 288.25%
-
NP to SH 1,490,371 354,045 260,900 90,555 438,826 313,055 218,782 258.09%
-
Tax Rate 7.21% 16.64% 17.55% 21.50% 13.74% 19.32% 17.56% -
Total Cost 2,958,094 2,827,392 1,862,844 924,853 3,404,557 2,338,608 1,581,643 51.62%
-
Net Worth 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 31.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 157,695 69,886 64,611 - 77,544 - - -
Div Payout % 10.58% 19.74% 24.76% - 17.67% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 31.07%
NOSH 1,576,957 1,397,729 1,292,223 1,291,797 1,292,413 1,292,547 1,292,274 14.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.35% 11.79% 12.91% 9.42% 17.54% 12.67% 12.66% -
ROE 30.59% 9.38% 6.96% 2.49% 13.64% 9.42% 6.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 299.40 229.32 165.53 79.04 319.47 207.17 140.13 65.65%
EPS 94.51 25.33 20.19 7.01 29.88 24.22 16.93 213.70%
DPS 10.00 5.00 5.00 0.00 6.00 0.00 0.00 -
NAPS 3.09 2.70 2.90 2.82 2.49 2.57 2.51 14.82%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.22 56.50 37.71 18.00 72.78 47.20 31.92 89.09%
EPS 26.27 6.24 4.60 1.60 7.74 5.52 3.86 257.87%
DPS 2.78 1.23 1.14 0.00 1.37 0.00 0.00 -
NAPS 0.8589 0.6652 0.6606 0.6421 0.5673 0.5855 0.5717 31.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 3.21 3.54 2.97 2.38 2.30 2.30 -
P/RPS 0.91 1.40 2.14 3.76 0.74 1.11 1.64 -32.40%
P/EPS 2.88 12.67 17.53 42.37 7.01 9.50 13.59 -64.35%
EY 34.75 7.89 5.70 2.36 14.27 10.53 7.36 180.64%
DY 3.68 1.56 1.41 0.00 2.52 0.00 0.00 -
P/NAPS 0.88 1.19 1.22 1.05 0.96 0.89 0.92 -2.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 -
Price 2.86 2.65 2.75 3.88 2.49 2.30 2.25 -
P/RPS 0.96 1.16 1.66 4.91 0.78 1.11 1.61 -29.09%
P/EPS 3.03 10.46 13.62 55.35 7.33 9.50 13.29 -62.57%
EY 33.05 9.56 7.34 1.81 13.64 10.53 7.52 167.58%
DY 3.50 1.89 1.82 0.00 2.41 0.00 0.00 -
P/NAPS 0.93 0.98 0.95 1.38 1.00 0.89 0.90 2.20%

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