[SUNWAY] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 139.48%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,021,032 1,241,768 866,979 996,089 814,765 968,606 934,031 6.11%
PBT 122,521 212,096 142,413 193,147 84,899 190,084 90,736 22.14%
Tax -26,342 -44,148 -32,399 -30,334 -18,501 -59,123 -18,723 25.53%
NP 96,179 167,948 110,014 162,813 66,398 130,961 72,013 21.25%
-
NP to SH 90,555 146,557 94,273 154,335 64,447 123,786 69,224 19.59%
-
Tax Rate 21.50% 20.82% 22.75% 15.71% 21.79% 31.10% 20.63% -
Total Cost 924,853 1,073,820 756,965 833,276 748,367 837,645 862,018 4.79%
-
Net Worth 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 18.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 77,533 - - - - - -
Div Payout % - 52.90% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 18.72%
NOSH 1,291,797 1,292,221 1,293,182 1,292,587 1,291,523 1,292,129 1,291,492 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.42% 13.52% 12.69% 16.35% 8.15% 13.52% 7.71% -
ROE 2.49% 5.67% 2.84% 4.76% 2.10% 4.15% 2.46% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.04 96.10 67.04 77.06 63.09 74.96 72.32 6.09%
EPS 7.01 9.95 7.29 11.94 4.99 9.58 5.36 19.57%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.00 2.57 2.51 2.38 2.31 2.18 18.70%
Adjusted Per Share Value based on latest NOSH - 1,292,587
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.81 21.66 15.12 17.37 14.21 16.89 16.29 6.12%
EPS 1.58 2.56 1.64 2.69 1.12 2.16 1.21 19.44%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.4507 0.5796 0.5658 0.5361 0.5205 0.491 18.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.97 2.38 2.30 2.30 2.63 2.55 1.89 -
P/RPS 3.76 2.48 3.43 2.98 4.17 3.40 2.61 27.52%
P/EPS 42.37 20.98 31.55 19.26 52.71 26.62 35.26 13.01%
EY 2.36 4.77 3.17 5.19 1.90 3.76 2.84 -11.60%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 0.89 0.92 1.11 1.10 0.87 13.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.88 2.49 2.30 2.25 2.29 2.61 2.22 -
P/RPS 4.91 2.59 3.43 2.92 3.63 3.48 3.07 36.72%
P/EPS 55.35 21.95 31.55 18.84 45.89 27.24 41.42 21.30%
EY 1.81 4.55 3.17 5.31 2.18 3.67 2.41 -17.36%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 0.89 0.90 0.96 1.13 1.02 22.30%

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