[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.06%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,449,388 4,203,042 4,460,698 4,278,150 3,621,708 3,672,552 2,021,700 14.03%
PBT 759,710 948,836 751,544 670,060 556,092 452,452 219,176 22.99%
Tax -113,444 -138,308 -150,600 -117,598 -97,670 -41,976 -31,042 24.08%
NP 646,266 810,528 600,944 552,462 458,422 410,476 188,134 22.81%
-
NP to SH 512,926 768,896 573,042 521,800 437,564 353,408 177,010 19.38%
-
Tax Rate 14.93% 14.58% 20.04% 17.55% 17.56% 9.28% 14.16% -
Total Cost 3,803,122 3,392,514 3,859,754 3,725,688 3,163,286 3,262,076 1,833,566 12.91%
-
Net Worth 6,656,004 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 41.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 188,022 174,511 172,395 129,222 - - - -
Div Payout % 36.66% 22.70% 30.08% 24.76% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,656,004 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 41.92%
NOSH 1,880,227 1,745,111 1,723,952 1,292,223 1,292,274 1,292,640 576,579 21.75%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.52% 19.28% 13.47% 12.91% 12.66% 11.18% 9.31% -
ROE 7.71% 12.41% 10.36% 13.92% 13.49% 12.66% 21.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 236.64 240.85 258.75 331.07 280.26 284.11 350.64 -6.33%
EPS 27.28 44.06 33.24 40.38 33.86 27.34 30.70 -1.94%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 3.54 3.55 3.21 2.90 2.51 2.16 1.41 16.56%
Adjusted Per Share Value based on latest NOSH - 1,292,450
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 71.50 67.54 71.68 68.75 58.20 59.02 32.49 14.03%
EPS 8.24 12.36 9.21 8.39 7.03 5.68 2.84 19.40%
DPS 3.02 2.80 2.77 2.08 0.00 0.00 0.00 -
NAPS 1.0696 0.9955 0.8893 0.6022 0.5212 0.4487 0.1306 41.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 -
Price 3.00 3.44 3.04 3.54 2.30 2.33 1.50 -
P/RPS 1.27 1.43 1.17 1.07 0.82 0.82 0.43 19.76%
P/EPS 11.00 7.81 9.15 8.77 6.79 8.52 4.89 14.45%
EY 9.09 12.81 10.93 11.41 14.72 11.73 20.47 -12.64%
DY 3.33 2.91 3.29 2.82 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 0.95 1.22 0.92 1.08 1.06 -3.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 -
Price 3.01 3.40 3.13 2.75 2.25 2.29 1.64 -
P/RPS 1.27 1.41 1.21 0.83 0.80 0.81 0.47 18.00%
P/EPS 11.03 7.72 9.42 6.81 6.65 8.38 5.34 12.83%
EY 9.06 12.96 10.62 14.68 15.05 11.94 18.72 -11.38%
DY 3.32 2.94 3.19 3.64 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.98 0.95 0.90 1.06 1.16 -5.04%

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