[SUNWAY] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 239.48%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,101,521 2,230,349 2,139,075 1,810,854 1,836,276 1,010,850 1,676,823 3.83%
PBT 474,418 375,772 335,030 278,046 226,226 109,588 93,758 31.01%
Tax -69,154 -75,300 -58,799 -48,835 -20,988 -15,521 -19,718 23.24%
NP 405,264 300,472 276,231 229,211 205,238 94,067 74,040 32.73%
-
NP to SH 384,448 286,521 260,900 218,782 176,704 88,505 67,194 33.71%
-
Tax Rate 14.58% 20.04% 17.55% 17.56% 9.28% 14.16% 21.03% -
Total Cost 1,696,257 1,929,877 1,862,844 1,581,643 1,631,038 916,783 1,602,783 0.94%
-
Net Worth 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 622,748 46.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 87,255 86,197 64,611 - - - - -
Div Payout % 22.70% 30.08% 24.76% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 622,748 46.62%
NOSH 1,745,111 1,723,952 1,292,223 1,292,274 1,292,640 576,579 523,317 22.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.28% 13.47% 12.91% 12.66% 11.18% 9.31% 4.42% -
ROE 6.21% 5.18% 6.96% 6.75% 6.33% 10.89% 10.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 120.42 129.37 165.53 140.13 142.06 175.32 320.42 -15.04%
EPS 22.03 16.62 20.19 16.93 13.67 15.35 12.84 9.41%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.21 2.90 2.51 2.16 1.41 1.19 19.97%
Adjusted Per Share Value based on latest NOSH - 1,292,587
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.96 39.22 37.62 31.84 32.29 17.78 29.49 3.83%
EPS 6.76 5.04 4.59 3.85 3.11 1.56 1.18 33.74%
DPS 1.53 1.52 1.14 0.00 0.00 0.00 0.00 -
NAPS 1.0894 0.9732 0.659 0.5704 0.491 0.143 0.1095 46.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 30/06/09 -
Price 3.44 3.04 3.54 2.30 2.33 1.50 1.17 -
P/RPS 2.86 2.35 2.14 1.64 1.64 0.86 0.00 -
P/EPS 15.62 18.29 17.53 13.59 17.04 9.77 0.00 -
EY 6.40 5.47 5.70 7.36 5.87 10.23 0.00 -
DY 1.45 1.64 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.22 0.92 1.08 1.06 1.17 -3.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 25/08/09 -
Price 3.40 3.13 2.75 2.25 2.29 1.64 1.47 -
P/RPS 2.82 2.42 1.66 1.61 1.61 0.94 0.00 -
P/EPS 15.43 18.83 13.62 13.29 16.75 10.68 0.00 -
EY 6.48 5.31 7.34 7.52 5.97 9.36 0.00 -
DY 1.47 1.60 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.95 0.90 1.06 1.16 1.47 -6.85%

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