[SUNWAY] YoY Cumulative 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- 188.11%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,224,694 2,101,521 2,230,349 2,139,075 1,810,854 1,836,276 1,010,850 14.03%
PBT 379,855 474,418 375,772 335,030 278,046 226,226 109,588 22.99%
Tax -56,722 -69,154 -75,300 -58,799 -48,835 -20,988 -15,521 24.08%
NP 323,133 405,264 300,472 276,231 229,211 205,238 94,067 22.81%
-
NP to SH 256,463 384,448 286,521 260,900 218,782 176,704 88,505 19.38%
-
Tax Rate 14.93% 14.58% 20.04% 17.55% 17.56% 9.28% 14.16% -
Total Cost 1,901,561 1,696,257 1,929,877 1,862,844 1,581,643 1,631,038 916,783 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 94,011 87,255 86,197 64,611 - - - -
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 3.85% 6.21% 5.18% 6.96% 6.75% 6.33% 10.89% -
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 118.32 120.42 129.37 165.53 140.13 142.06 175.32 -6.33%
EPS 13.64 22.03 16.62 20.19 16.93 13.67 15.35 -1.94%
DPS 5.00 5.00 5.00 5.00 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 35.75 33.77 35.84 34.37 29.10 29.51 16.24 14.04%
EPS 4.12 6.18 4.60 4.19 3.52 2.84 1.42 19.40%
DPS 1.51 1.40 1.39 1.04 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 2.54 2.86 2.35 2.14 1.64 1.64 0.86 19.76%
P/EPS 21.99 15.62 18.29 17.53 13.59 17.04 9.77 14.46%
EY 4.55 6.40 5.47 5.70 7.36 5.87 10.23 -12.62%
DY 1.67 1.45 1.64 1.41 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 2.54 2.82 2.42 1.66 1.61 1.61 0.94 18.00%
P/EPS 22.07 15.43 18.83 13.62 13.29 16.75 10.68 12.84%
EY 4.53 6.48 5.31 7.34 7.52 5.97 9.36 -11.38%
DY 1.66 1.47 1.60 1.82 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