[SUNWAY] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.68%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,475,149 4,386,988 4,247,822 4,125,868 3,919,601 3,599,238 3,713,491 13.20%
PBT 1,707,441 665,321 689,539 670,177 632,555 612,514 558,866 110.12%
Tax -137,038 -119,545 -135,346 -133,223 -125,382 -121,567 -126,681 5.36%
NP 1,570,403 545,776 554,193 536,954 507,173 490,947 432,185 135.79%
-
NP to SH 1,482,693 500,602 501,730 485,720 459,612 454,682 411,792 134.37%
-
Tax Rate 8.03% 17.97% 19.63% 19.88% 19.82% 19.85% 22.67% -
Total Cost 2,904,746 3,841,212 3,693,629 3,588,914 3,412,428 3,108,291 3,281,306 -7.78%
-
Net Worth 5,343,016 4,328,597 2,584,901 2,583,594 2,584,443 3,323,478 3,244,395 39.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 150,800 142,155 142,155 77,533 77,533 - - -
Div Payout % 10.17% 28.40% 28.33% 15.96% 16.87% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,343,016 4,328,597 2,584,901 2,583,594 2,584,443 3,323,478 3,244,395 39.32%
NOSH 1,723,553 1,603,184 1,292,450 1,291,797 1,292,221 1,293,182 1,292,587 21.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.09% 12.44% 13.05% 13.01% 12.94% 13.64% 11.64% -
ROE 27.75% 11.56% 19.41% 18.80% 17.78% 13.68% 12.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 259.65 273.64 328.66 319.39 303.32 278.32 287.29 -6.50%
EPS 86.03 31.23 38.82 37.60 35.57 35.16 31.86 93.56%
DPS 8.75 8.87 11.00 6.00 6.00 0.00 0.00 -
NAPS 3.10 2.70 2.00 2.00 2.00 2.57 2.51 15.06%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.91 70.50 68.26 66.30 62.99 57.84 59.67 13.20%
EPS 23.83 8.04 8.06 7.81 7.39 7.31 6.62 134.33%
DPS 2.42 2.28 2.28 1.25 1.25 0.00 0.00 -
NAPS 0.8586 0.6956 0.4154 0.4152 0.4153 0.5341 0.5214 39.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 3.21 3.54 2.97 2.38 2.30 2.30 -
P/RPS 1.05 1.17 1.08 0.93 0.78 0.83 0.80 19.81%
P/EPS 3.16 10.28 9.12 7.90 6.69 6.54 7.22 -42.26%
EY 31.63 9.73 10.97 12.66 14.94 15.29 13.85 73.15%
DY 3.22 2.76 3.11 2.02 2.52 0.00 0.00 -
P/NAPS 0.88 1.19 1.77 1.49 1.19 0.89 0.92 -2.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 -
Price 2.86 2.65 2.75 3.88 2.49 2.30 2.25 -
P/RPS 1.10 0.97 0.84 1.21 0.82 0.83 0.78 25.67%
P/EPS 3.32 8.49 7.08 10.32 7.00 6.54 7.06 -39.44%
EY 30.08 11.78 14.12 9.69 14.28 15.29 14.16 65.02%
DY 3.06 3.35 4.00 1.55 2.41 0.00 0.00 -
P/NAPS 0.92 0.98 1.38 1.94 1.25 0.89 0.90 1.47%

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