[SUNWAY] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -45.32%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,204,621 1,025,728 1,329,929 1,006,145 1,118,043 1,021,032 1,241,768 -2.00%
PBT 233,572 142,200 1,254,216 118,195 212,509 122,521 212,096 6.66%
Tax -44,857 -30,443 -61,641 -16,598 -32,457 -26,342 -44,148 1.07%
NP 188,715 111,757 1,192,575 101,597 180,052 96,179 167,948 8.10%
-
NP to SH 182,531 103,990 1,128,648 93,145 170,345 90,555 146,557 15.80%
-
Tax Rate 19.20% 21.41% 4.91% 14.04% 15.27% 21.50% 20.82% -
Total Cost 1,015,906 913,971 137,354 904,548 937,991 924,853 1,073,820 -3.63%
-
Net Worth 5,532,809 5,432,313 5,343,016 4,328,597 3,748,107 3,642,868 2,584,443 66.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 86,180 - 86,177 - 64,622 - 77,533 7.32%
Div Payout % 47.21% - 7.64% - 37.94% - 52.90% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,532,809 5,432,313 5,343,016 4,328,597 3,748,107 3,642,868 2,584,443 66.33%
NOSH 1,723,616 1,724,543 1,723,553 1,603,184 1,292,450 1,291,797 1,292,221 21.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.67% 10.90% 89.67% 10.10% 16.10% 9.42% 13.52% -
ROE 3.30% 1.91% 21.12% 2.15% 4.54% 2.49% 5.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.89 59.48 77.16 62.76 86.51 79.04 96.10 -19.17%
EPS 10.59 6.03 65.49 5.81 13.18 7.01 9.95 4.25%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 6.00 -11.47%
NAPS 3.21 3.15 3.10 2.70 2.90 2.82 2.00 37.20%
Adjusted Per Share Value based on latest NOSH - 1,603,184
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.18 18.04 23.39 17.69 19.66 17.96 21.84 -2.03%
EPS 3.21 1.83 19.85 1.64 3.00 1.59 2.58 15.72%
DPS 1.52 0.00 1.52 0.00 1.14 0.00 1.36 7.71%
NAPS 0.973 0.9553 0.9396 0.7612 0.6591 0.6406 0.4545 66.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.04 3.03 2.72 3.21 3.54 2.97 2.38 -
P/RPS 4.35 5.09 3.53 5.11 4.09 3.76 2.48 45.59%
P/EPS 28.71 50.25 4.15 55.25 26.86 42.37 20.98 23.32%
EY 3.48 1.99 24.07 1.81 3.72 2.36 4.77 -19.00%
DY 1.64 0.00 1.84 0.00 1.41 0.00 2.52 -24.96%
P/NAPS 0.95 0.96 0.88 1.19 1.22 1.05 1.19 -13.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 3.13 3.19 2.86 2.65 2.75 3.88 2.49 -
P/RPS 4.48 5.36 3.71 4.22 3.18 4.91 2.59 44.24%
P/EPS 29.56 52.90 4.37 45.61 20.86 55.35 21.95 22.01%
EY 3.38 1.89 22.90 2.19 4.79 1.81 4.55 -18.02%
DY 1.60 0.00 1.75 0.00 1.82 0.00 2.41 -23.95%
P/NAPS 0.98 1.01 0.92 0.98 0.95 1.38 1.25 -15.01%

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