[SUNWAY] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

18-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 3.35%

YoY- 211.4%

Quarter Report

Sunway Berhad Q32014 - 18112014.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	4,429,313	4,592,414	4,558,141	4,694,285	4,566,423	4,479,845	4,475,149	-0.68%
YoY %	-3.55%	0.75%	-2.90%	2.80%	1.93%	0.10%	-	-
Horiz. %	98.98%	102.62%	101.85%	104.90%	102.04%	100.10%	100.00%	-
PBT	1,058,888	1,011,537	960,242	1,815,230	1,748,183	1,727,120	1,707,441	-27.34%
YoY %	4.68%	5.34%	-47.10%	3.84%	1.22%	1.15%	-	-
Horiz. %	62.02%	59.24%	56.24%	106.31%	102.39%	101.15%	100.00%	-
Tax	-142,447	-154,227	-148,593	-158,774	-153,539	-141,139	-137,038	2.62%
YoY %	7.64%	-3.79%	6.41%	-3.41%	-8.79%	-2.99%	-	-
Horiz. %	103.95%	112.54%	108.43%	115.86%	112.04%	102.99%	100.00%	-
NP	916,441	857,310	811,649	1,656,456	1,594,644	1,585,981	1,570,403	-30.23%
YoY %	6.90%	5.63%	-51.00%	3.88%	0.55%	0.99%	-	-
Horiz. %	58.36%	54.59%	51.68%	105.48%	101.54%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831,938	776,561	734,011	1,558,867	1,508,314	1,496,128	1,482,693	-32.04%
YoY %	7.13%	5.80%	-52.91%	3.35%	0.81%	0.91%	-	-
Horiz. %	56.11%	52.38%	49.51%	105.14%	101.73%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.45%	15.25%	15.47%	8.75%	8.78%	8.17%	8.03%	-
YoY %	-11.80%	-1.42%	76.80%	-0.34%	7.47%	1.74%	-	-
Horiz. %	167.50%	189.91%	192.65%	108.97%	109.34%	101.74%	100.00%	-
Total Cost	3,512,872	3,735,104	3,746,492	3,037,829	2,971,779	2,893,864	2,904,746	13.55%
YoY %	-5.95%	-0.30%	23.33%	2.22%	2.69%	-0.37%	-	-
Horiz. %	120.94%	128.59%	128.98%	104.58%	102.31%	99.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,237,617	6,104,388	5,942,732	5,651,431	5,532,809	5,432,313	5,343,016	10.90%
YoY %	2.18%	2.72%	5.15%	2.14%	1.85%	1.67%	-	-
Horiz. %	116.74%	114.25%	111.22%	105.77%	103.55%	101.67%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	191,506	189,833	189,833	172,358	172,358	150,800	150,800	17.32%
YoY %	0.88%	0.00%	10.14%	0.00%	14.30%	0.00%	-	-
Horiz. %	126.99%	125.88%	125.88%	114.30%	114.30%	100.00%	100.00%	-
Div Payout %	23.02%	24.45%	25.86%	11.06%	11.43%	10.08%	10.17%	-
YoY %	-5.85%	-5.45%	133.82%	-3.24%	13.39%	-0.88%	-	-
Horiz. %	226.35%	240.41%	254.28%	108.75%	112.39%	99.12%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	6,237,617	6,104,388	5,942,732	5,651,431	5,532,809	5,432,313	5,343,016	10.90%
YoY %	2.18%	2.72%	5.15%	2.14%	1.85%	1.67%	-	-
Horiz. %	116.74%	114.25%	111.22%	105.77%	103.55%	101.67%	100.00%	-
NOSH	1,757,075	1,734,201	1,727,538	1,722,997	1,723,616	1,724,543	1,723,553	1.29%
YoY %	1.32%	0.39%	0.26%	-0.04%	-0.05%	0.06%	-	-
Horiz. %	101.94%	100.62%	100.23%	99.97%	100.00%	100.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	20.69%	18.67%	17.81%	35.29%	34.92%	35.40%	35.09%	-
YoY %	10.82%	4.83%	-49.53%	1.06%	-1.36%	0.88%	-	-
Horiz. %	58.96%	53.21%	50.76%	100.57%	99.52%	100.88%	100.00%	-
ROE	13.34%	12.72%	12.35%	27.58%	27.26%	27.54%	27.75%	-
YoY %	4.87%	3.00%	-55.22%	1.17%	-1.02%	-0.76%	-	-
Horiz. %	48.07%	45.84%	44.50%	99.39%	98.23%	99.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	252.08	264.81	263.85	272.45	264.93	259.77	259.65	-1.95%
YoY %	-4.81%	0.36%	-3.16%	2.84%	1.99%	0.05%	-	-
Horiz. %	97.08%	101.99%	101.62%	104.93%	102.03%	100.05%	100.00%	-
EPS	47.35	44.78	42.49	90.47	87.51	86.76	86.03	-32.91%
YoY %	5.74%	5.39%	-53.03%	3.38%	0.86%	0.85%	-	-
Horiz. %	55.04%	52.05%	49.39%	105.16%	101.72%	100.85%	100.00%	-
DPS	11.00	11.00	11.00	10.00	10.00	8.74	8.75	16.53%
YoY %	0.00%	0.00%	10.00%	0.00%	14.42%	-0.11%	-	-
Horiz. %	125.71%	125.71%	125.71%	114.29%	114.29%	99.89%	100.00%	-
NAPS	3.55	3.52	3.44	3.28	3.21	3.15	3.10	9.48%
YoY %	0.85%	2.33%	4.88%	2.18%	1.90%	1.61%	-	-
Horiz. %	114.52%	113.55%	110.97%	105.81%	103.55%	101.61%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,722,997
RPS	71.18	73.80	73.25	75.43	73.38	71.99	71.91	-0.67%
YoY %	-3.55%	0.75%	-2.89%	2.79%	1.93%	0.11%	-	-
Horiz. %	98.98%	102.63%	101.86%	104.90%	102.04%	100.11%	100.00%	-
EPS	13.37	12.48	11.80	25.05	24.24	24.04	23.83	-32.04%
YoY %	7.13%	5.76%	-52.89%	3.34%	0.83%	0.88%	-	-
Horiz. %	56.11%	52.37%	49.52%	105.12%	101.72%	100.88%	100.00%	-
DPS	3.08	3.05	3.05	2.77	2.77	2.42	2.42	17.49%
YoY %	0.98%	0.00%	10.11%	0.00%	14.46%	0.00%	-	-
Horiz. %	127.27%	126.03%	126.03%	114.46%	114.46%	100.00%	100.00%	-
NAPS	1.0024	0.9809	0.955	0.9082	0.8891	0.8729	0.8586	10.90%
YoY %	2.19%	2.71%	5.15%	2.15%	1.86%	1.67%	-	-
Horiz. %	116.75%	114.24%	111.23%	105.78%	103.55%	101.67%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	3.44	3.65	3.29	3.44	3.04	3.03	2.72	-
P/RPS	1.36	1.38	1.25	1.26	1.15	1.17	1.05	18.87%
YoY %	-1.45%	10.40%	-0.79%	9.57%	-1.71%	11.43%	-	-
Horiz. %	129.52%	131.43%	119.05%	120.00%	109.52%	111.43%	100.00%	-
P/EPS	7.27	8.15	7.74	3.80	3.47	3.49	3.16	74.53%
YoY %	-10.80%	5.30%	103.68%	9.51%	-0.57%	10.44%	-	-
Horiz. %	230.06%	257.91%	244.94%	120.25%	109.81%	110.44%	100.00%	-
EY	13.76	12.27	12.91	26.30	28.79	28.63	31.63	-42.67%
YoY %	12.14%	-4.96%	-50.91%	-8.65%	0.56%	-9.48%	-	-
Horiz. %	43.50%	38.79%	40.82%	83.15%	91.02%	90.52%	100.00%	-
DY	3.20	3.01	3.34	2.91	3.29	2.89	3.22	-0.41%
YoY %	6.31%	-9.88%	14.78%	-11.55%	13.84%	-10.25%	-	-
Horiz. %	99.38%	93.48%	103.73%	90.37%	102.17%	89.75%	100.00%	-
P/NAPS	0.97	1.04	0.96	1.05	0.95	0.96	0.88	6.72%
YoY %	-6.73%	8.33%	-8.57%	10.53%	-1.04%	9.09%	-	-
Horiz. %	110.23%	118.18%	109.09%	119.32%	107.95%	109.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/05/15	25/02/15	18/11/14	28/08/14	29/05/14	27/02/14	-
Price	3.40	3.52	3.32	3.23	3.13	3.19	2.86	-
P/RPS	1.35	1.33	1.26	1.19	1.18	1.23	1.10	14.67%
YoY %	1.50%	5.56%	5.88%	0.85%	-4.07%	11.82%	-	-
Horiz. %	122.73%	120.91%	114.55%	108.18%	107.27%	111.82%	100.00%	-
P/EPS	7.18	7.86	7.81	3.57	3.58	3.68	3.32	67.47%
YoY %	-8.65%	0.64%	118.77%	-0.28%	-2.72%	10.84%	-	-
Horiz. %	216.27%	236.75%	235.24%	107.53%	107.83%	110.84%	100.00%	-
EY	13.93	12.72	12.80	28.01	27.96	27.20	30.08	-40.22%
YoY %	9.51%	-0.62%	-54.30%	0.18%	2.79%	-9.57%	-	-
Horiz. %	46.31%	42.29%	42.55%	93.12%	92.95%	90.43%	100.00%	-
DY	3.24	3.13	3.31	3.10	3.19	2.74	3.06	3.89%
YoY %	3.51%	-5.44%	6.77%	-2.82%	16.42%	-10.46%	-	-
Horiz. %	105.88%	102.29%	108.17%	101.31%	104.25%	89.54%	100.00%	-
P/NAPS	0.96	1.00	0.97	0.98	0.98	1.01	0.92	2.88%
YoY %	-4.00%	3.09%	-1.02%	0.00%	-2.97%	9.78%	-	-
Horiz. %	104.35%	108.70%	105.43%	106.52%	106.52%	109.78%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos