[SUNWAY] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -47.94%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,241,768 866,979 996,089 814,765 968,606 934,031 1,002,565 15.25%
PBT 212,096 142,413 193,147 84,899 190,084 90,736 147,007 27.54%
Tax -44,148 -32,399 -30,334 -18,501 -59,123 -18,723 -30,690 27.29%
NP 167,948 110,014 162,813 66,398 130,961 72,013 116,317 27.60%
-
NP to SH 146,557 94,273 154,335 64,447 123,786 69,224 108,415 22.14%
-
Tax Rate 20.82% 22.75% 15.71% 21.79% 31.10% 20.63% 20.88% -
Total Cost 1,073,820 756,965 833,276 748,367 837,645 862,018 886,248 13.58%
-
Net Worth 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 -4.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 77,533 - - - - - - -
Div Payout % 52.90% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 -4.97%
NOSH 1,292,221 1,293,182 1,292,587 1,291,523 1,292,129 1,291,492 1,292,193 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.52% 12.69% 16.35% 8.15% 13.52% 7.71% 11.60% -
ROE 5.67% 2.84% 4.76% 2.10% 4.15% 2.46% 3.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.10 67.04 77.06 63.09 74.96 72.32 77.59 15.25%
EPS 9.95 7.29 11.94 4.99 9.58 5.36 8.39 11.98%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.57 2.51 2.38 2.31 2.18 2.16 -4.97%
Adjusted Per Share Value based on latest NOSH - 1,291,523
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.84 15.25 17.52 14.33 17.03 16.43 17.63 15.27%
EPS 2.58 1.66 2.71 1.13 2.18 1.22 1.91 22.08%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.5844 0.5705 0.5405 0.5249 0.4951 0.4908 -4.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 -
Price 2.38 2.30 2.30 2.63 2.55 1.89 2.33 -
P/RPS 2.48 3.43 2.98 4.17 3.40 2.61 3.00 -11.86%
P/EPS 20.98 31.55 19.26 52.71 26.62 35.26 27.77 -16.97%
EY 4.77 3.17 5.19 1.90 3.76 2.84 3.60 20.53%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 0.92 1.11 1.10 0.87 1.08 6.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 -
Price 2.49 2.30 2.25 2.29 2.61 2.22 2.29 -
P/RPS 2.59 3.43 2.92 3.63 3.48 3.07 2.95 -8.27%
P/EPS 21.95 31.55 18.84 45.89 27.24 41.42 27.29 -13.45%
EY 4.55 3.17 5.31 2.18 3.67 2.41 3.66 15.54%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.89 0.90 0.96 1.13 1.02 1.06 11.56%

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