[SUNWAY] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.08%
YoY- 24.32%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,386,988 4,247,822 4,125,868 3,919,601 3,599,238 3,713,491 3,719,967 11.61%
PBT 665,321 689,539 670,177 632,555 612,514 558,866 512,726 18.94%
Tax -119,545 -135,346 -133,223 -125,382 -121,567 -126,681 -127,037 -3.96%
NP 545,776 554,193 536,954 507,173 490,947 432,185 385,689 26.01%
-
NP to SH 500,602 501,730 485,720 459,612 454,682 411,792 365,872 23.22%
-
Tax Rate 17.97% 19.63% 19.88% 19.82% 19.85% 22.67% 24.78% -
Total Cost 3,841,212 3,693,629 3,588,914 3,412,428 3,108,291 3,281,306 3,334,278 9.88%
-
Net Worth 4,328,597 2,584,901 2,583,594 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 142,155 142,155 77,533 77,533 - - - -
Div Payout % 28.40% 28.33% 15.96% 16.87% - - - -
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 2,584,901 2,583,594 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 12.44% 13.05% 13.01% 12.94% 13.64% 11.64% 10.37% -
ROE 11.56% 19.41% 18.80% 17.78% 13.68% 12.69% 11.90% -
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 273.64 328.66 319.39 303.32 278.32 287.29 288.03 -3.35%
EPS 31.23 38.82 37.60 35.57 35.16 31.86 28.33 6.70%
DPS 8.87 11.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.70 2.00 2.00 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 77.33 74.88 72.73 69.09 63.44 65.46 65.57 11.61%
EPS 8.82 8.84 8.56 8.10 8.01 7.26 6.45 23.17%
DPS 2.51 2.51 1.37 1.37 0.00 0.00 0.00 -
NAPS 0.763 0.4556 0.4554 0.4556 0.5858 0.5719 0.5418 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 1.17 1.08 0.93 0.78 0.83 0.80 0.91 18.22%
P/EPS 10.28 9.12 7.90 6.69 6.54 7.22 9.28 7.05%
EY 9.73 10.97 12.66 14.94 15.29 13.85 10.77 -6.54%
DY 2.76 3.11 2.02 2.52 0.00 0.00 0.00 -
P/NAPS 1.19 1.77 1.49 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 0.97 0.84 1.21 0.82 0.83 0.78 0.80 13.69%
P/EPS 8.49 7.08 10.32 7.00 6.54 7.06 8.08 3.35%
EY 11.78 14.12 9.69 14.28 15.29 14.16 12.37 -3.20%
DY 3.35 4.00 1.55 2.41 0.00 0.00 0.00 -
P/NAPS 0.98 1.38 1.94 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