[SUNWAY] QoQ 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- 55.46%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,006,145 1,118,043 1,021,032 1,241,768 866,979 996,089 814,765 15.08%
PBT 118,195 212,509 122,521 212,096 142,413 193,147 84,899 24.65%
Tax -16,598 -32,457 -26,342 -44,148 -32,399 -30,334 -18,501 -6.97%
NP 101,597 180,052 96,179 167,948 110,014 162,813 66,398 32.75%
-
NP to SH 93,145 170,345 90,555 146,557 94,273 154,335 64,447 27.80%
-
Tax Rate 14.04% 15.27% 21.50% 20.82% 22.75% 15.71% 21.79% -
Total Cost 904,548 937,991 924,853 1,073,820 756,965 833,276 748,367 13.45%
-
Net Worth 4,328,597 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 25.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 64,622 - 77,533 - - - -
Div Payout % - 37.94% - 52.90% - - - -
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 4,328,597 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 25.60%
NOSH 1,603,184 1,292,450 1,291,797 1,292,221 1,293,182 1,292,587 1,291,523 15.48%
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 10.10% 16.10% 9.42% 13.52% 12.69% 16.35% 8.15% -
ROE 2.15% 4.54% 2.49% 5.67% 2.84% 4.76% 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 62.76 86.51 79.04 96.10 67.04 77.06 63.09 -0.34%
EPS 5.81 13.18 7.01 9.95 7.29 11.94 4.99 10.66%
DPS 0.00 5.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.70 2.90 2.82 2.00 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 16.17 17.97 16.41 19.95 13.93 16.01 13.09 15.11%
EPS 1.50 2.74 1.46 2.36 1.51 2.48 1.04 27.62%
DPS 0.00 1.04 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.6956 0.6023 0.5854 0.4153 0.5341 0.5214 0.4939 25.61%
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 5.11 4.09 3.76 2.48 3.43 2.98 4.17 14.49%
P/EPS 55.25 26.86 42.37 20.98 31.55 19.26 52.71 3.18%
EY 1.81 3.72 2.36 4.77 3.17 5.19 1.90 -3.18%
DY 0.00 1.41 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.05 1.19 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 4.22 3.18 4.91 2.59 3.43 2.92 3.63 10.55%
P/EPS 45.61 20.86 55.35 21.95 31.55 18.84 45.89 -0.40%
EY 2.19 4.79 1.81 4.55 3.17 5.31 2.18 0.30%
DY 0.00 1.82 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 1.38 1.25 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