[SUNWAY] QoQ TTM 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- -0.22%

YoY- 10.1%

Quarter Report

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	4,566,423	4,479,845	4,475,149	4,386,988	4,247,822	4,125,868	3,919,601	10.75%
YoY %	1.93%	0.10%	2.01%	3.28%	2.96%	5.26%	-	-
Horiz. %	116.50%	114.29%	114.17%	111.92%	108.37%	105.26%	100.00%	-
PBT	1,748,183	1,727,120	1,707,441	665,321	689,539	670,177	632,555	97.30%
YoY %	1.22%	1.15%	156.63%	-3.51%	2.89%	5.95%	-	-
Horiz. %	276.37%	273.04%	269.93%	105.18%	109.01%	105.95%	100.00%	-
Tax	-153,539	-141,139	-137,038	-119,545	-135,346	-133,223	-125,382	14.50%
YoY %	-8.79%	-2.99%	-14.63%	11.67%	-1.59%	-6.25%	-	-
Horiz. %	122.46%	112.57%	109.30%	95.34%	107.95%	106.25%	100.00%	-
NP	1,594,644	1,585,981	1,570,403	545,776	554,193	536,954	507,173	115.07%
YoY %	0.55%	0.99%	187.74%	-1.52%	3.21%	5.87%	-	-
Horiz. %	314.42%	312.71%	309.64%	107.61%	109.27%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,508,314	1,496,128	1,482,693	500,602	501,730	485,720	459,612	121.31%
YoY %	0.81%	0.91%	196.18%	-0.22%	3.30%	5.68%	-	-
Horiz. %	328.17%	325.52%	322.60%	108.92%	109.16%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.78%	8.17%	8.03%	17.97%	19.63%	19.88%	19.82%	-
YoY %	7.47%	1.74%	-55.31%	-8.46%	-1.26%	0.30%	-	-
Horiz. %	44.30%	41.22%	40.51%	90.67%	99.04%	100.30%	100.00%	-
Total Cost	2,971,779	2,893,864	2,904,746	3,841,212	3,693,629	3,588,914	3,412,428	-8.82%
YoY %	2.69%	-0.37%	-24.38%	4.00%	2.92%	5.17%	-	-
Horiz. %	87.09%	84.80%	85.12%	112.57%	108.24%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,532,809	5,432,313	5,343,016	4,328,597	2,584,901	2,583,594	2,584,443	66.33%
YoY %	1.85%	1.67%	23.44%	67.46%	0.05%	-0.03%	-	-
Horiz. %	214.08%	210.19%	206.74%	167.49%	100.02%	99.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	172,358	150,800	150,800	142,155	142,155	77,533	77,533	70.58%
YoY %	14.30%	0.00%	6.08%	0.00%	83.35%	0.00%	-	-
Horiz. %	222.30%	194.50%	194.50%	183.35%	183.35%	100.00%	100.00%	-
Div Payout %	11.43%	10.08%	10.17%	28.40%	28.33%	15.96%	16.87%	-
YoY %	13.39%	-0.88%	-64.19%	0.25%	77.51%	-5.39%	-	-
Horiz. %	67.75%	59.75%	60.28%	168.35%	167.93%	94.61%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	5,532,809	5,432,313	5,343,016	4,328,597	2,584,901	2,583,594	2,584,443	66.33%
YoY %	1.85%	1.67%	23.44%	67.46%	0.05%	-0.03%	-	-
Horiz. %	214.08%	210.19%	206.74%	167.49%	100.02%	99.97%	100.00%	-
NOSH	1,723,616	1,724,543	1,723,553	1,603,184	1,292,450	1,291,797	1,292,221	21.23%
YoY %	-0.05%	0.06%	7.51%	24.04%	0.05%	-0.03%	-	-
Horiz. %	133.38%	133.46%	133.38%	124.06%	100.02%	99.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	34.92%	35.40%	35.09%	12.44%	13.05%	13.01%	12.94%	-
YoY %	-1.36%	0.88%	182.07%	-4.67%	0.31%	0.54%	-	-
Horiz. %	269.86%	273.57%	271.17%	96.14%	100.85%	100.54%	100.00%	-
ROE	27.26%	27.54%	27.75%	11.56%	19.41%	18.80%	17.78%	-
YoY %	-1.02%	-0.76%	140.05%	-40.44%	3.24%	5.74%	-	-
Horiz. %	153.32%	154.89%	156.07%	65.02%	109.17%	105.74%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	264.93	259.77	259.65	273.64	328.66	319.39	303.32	-8.64%
YoY %	1.99%	0.05%	-5.11%	-16.74%	2.90%	5.30%	-	-
Horiz. %	87.34%	85.64%	85.60%	90.21%	108.35%	105.30%	100.00%	-
EPS	87.51	86.76	86.03	31.23	38.82	37.60	35.57	82.54%
YoY %	0.86%	0.85%	175.47%	-19.55%	3.24%	5.71%	-	-
Horiz. %	246.02%	243.91%	241.86%	87.80%	109.14%	105.71%	100.00%	-
DPS	10.00	8.74	8.75	8.87	11.00	6.00	6.00	40.70%
YoY %	14.42%	-0.11%	-1.35%	-19.36%	83.33%	0.00%	-	-
Horiz. %	166.67%	145.67%	145.83%	147.83%	183.33%	100.00%	100.00%	-
NAPS	3.21	3.15	3.10	2.70	2.00	2.00	2.00	37.20%
YoY %	1.90%	1.61%	14.81%	35.00%	0.00%	0.00%	-	-
Horiz. %	160.50%	157.50%	155.00%	135.00%	100.00%	100.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,603,184
RPS	80.46	78.94	78.85	77.30	74.85	72.70	69.06	10.75%
YoY %	1.93%	0.11%	2.01%	3.27%	2.96%	5.27%	-	-
Horiz. %	116.51%	114.31%	114.18%	111.93%	108.38%	105.27%	100.00%	-
EPS	26.58	26.36	26.13	8.82	8.84	8.56	8.10	121.30%
YoY %	0.83%	0.88%	196.26%	-0.23%	3.27%	5.68%	-	-
Horiz. %	328.15%	325.43%	322.59%	108.89%	109.14%	105.68%	100.00%	-
DPS	3.04	2.66	2.66	2.50	2.50	1.37	1.37	70.37%
YoY %	14.29%	0.00%	6.40%	0.00%	82.48%	0.00%	-	-
Horiz. %	221.90%	194.16%	194.16%	182.48%	182.48%	100.00%	100.00%	-
NAPS	0.9749	0.9572	0.9415	0.7627	0.4555	0.4552	0.4554	66.33%
YoY %	1.85%	1.67%	23.44%	67.44%	0.07%	-0.04%	-	-
Horiz. %	214.08%	210.19%	206.74%	167.48%	100.02%	99.96%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.15	1.17	1.05	1.17	1.08	0.93	0.78	29.63%
YoY %	-1.71%	11.43%	-10.26%	8.33%	16.13%	19.23%	-	-
Horiz. %	147.44%	150.00%	134.62%	150.00%	138.46%	119.23%	100.00%	-
P/EPS	3.47	3.49	3.16	10.28	9.12	7.90	6.69	-35.52%
YoY %	-0.57%	10.44%	-69.26%	12.72%	15.44%	18.09%	-	-
Horiz. %	51.87%	52.17%	47.23%	153.66%	136.32%	118.09%	100.00%	-
EY	28.79	28.63	31.63	9.73	10.97	12.66	14.94	55.04%
YoY %	0.56%	-9.48%	225.08%	-11.30%	-13.35%	-15.26%	-	-
Horiz. %	192.70%	191.63%	211.71%	65.13%	73.43%	84.74%	100.00%	-
DY	3.29	2.89	3.22	2.76	3.11	2.02	2.52	19.51%
YoY %	13.84%	-10.25%	16.67%	-11.25%	53.96%	-19.84%	-	-
Horiz. %	130.56%	114.68%	127.78%	109.52%	123.41%	80.16%	100.00%	-
P/NAPS	0.95	0.96	0.88	1.19	1.77	1.49	1.19	-13.97%
YoY %	-1.04%	9.09%	-26.05%	-32.77%	18.79%	25.21%	-	-
Horiz. %	79.83%	80.67%	73.95%	100.00%	148.74%	125.21%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
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	1.18	1.23	1.10	0.97	0.84	1.21	0.82	27.54%
YoY %	-4.07%	11.82%	13.40%	15.48%	-30.58%	47.56%	-	-
Horiz. %	143.90%	150.00%	134.15%	118.29%	102.44%	147.56%	100.00%	-
P/EPS	3.58	3.68	3.32	8.49	7.08	10.32	7.00	-36.12%
YoY %	-2.72%	10.84%	-60.90%	19.92%	-31.40%	47.43%	-	-
Horiz. %	51.14%	52.57%	47.43%	121.29%	101.14%	147.43%	100.00%	-
EY	27.96	27.20	30.08	11.78	14.12	9.69	14.28	56.70%
YoY %	2.79%	-9.57%	155.35%	-16.57%	45.72%	-32.14%	-	-
Horiz. %	195.80%	190.48%	210.64%	82.49%	98.88%	67.86%	100.00%	-
DY	3.19	2.74	3.06	3.35	4.00	1.55	2.41	20.61%
YoY %	16.42%	-10.46%	-8.66%	-16.25%	158.06%	-35.68%	-	-
Horiz. %	132.37%	113.69%	126.97%	139.00%	165.98%	64.32%	100.00%	-
P/NAPS	0.98	1.01	0.92	0.98	1.38	1.94	1.25	-15.01%
YoY %	-2.97%	9.78%	-6.12%	-28.99%	-28.87%	55.20%	-	-
Horiz. %	78.40%	80.80%	73.60%	78.40%	110.40%	155.20%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:35:00

ADX

5 Mins

SELL

2024-05-24 15:40:00

EMA 5

5 Mins

BUY

2024-05-24 15:30:00

EMA 5

5 Mins

SELL

2024-05-24 14:55:00

EMA 5

5 Mins

BUY

2024-05-24 14:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

591

MPI

MALAYSIAN PACIFIC INDUSTRIES

299

HLIND

HONG LEONG INDUSTRIES BHD

283

PTRANS

PERAK TRANSIT BERHAD

280

YTL

YTL CORPORATION BHD

241

SNS

SNS NETWORK TECHNOLOGY BERHAD

233

MAYBANK

MALAYAN BANKING BHD

203

PBBANK

PUBLIC BANK BHD

185

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More