[SUNWAY] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.09%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,052,564 3,364,356 3,205,220 2,677,833 2,770,307 1,499,865 2,088,313 6.52%
PBT 645,374 561,014 453,225 420,459 316,962 170,627 117,242 32.86%
Tax -100,632 -97,133 -75,397 -81,234 -39,711 -24,920 -24,432 26.59%
NP 544,742 463,881 377,828 339,225 277,251 145,707 92,810 34.28%
-
NP to SH 517,757 430,219 354,045 313,055 245,928 136,999 85,197 35.06%
-
Tax Rate 15.59% 17.31% 16.64% 19.32% 12.53% 14.60% 20.84% -
Total Cost 2,507,822 2,900,475 2,827,392 2,338,608 2,493,056 1,354,158 1,995,503 3.88%
-
Net Worth 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 47.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 543,346 86,181 69,886 - - - - -
Div Payout % 104.94% 20.03% 19.74% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 859,488 654,144 47.32%
NOSH 1,752,731 1,723,633 1,397,729 1,292,547 1,292,317 576,837 527,535 22.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.85% 13.79% 11.79% 12.67% 10.01% 9.71% 4.44% -
ROE 7.73% 7.61% 9.38% 9.42% 8.73% 15.94% 13.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 174.16 195.19 229.32 207.17 214.37 260.01 395.86 -12.78%
EPS 29.54 24.96 25.33 24.22 19.03 23.75 16.15 10.58%
DPS 31.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.28 2.70 2.57 2.18 1.49 1.24 20.61%
Adjusted Per Share Value based on latest NOSH - 1,293,182
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 53.24 58.67 55.90 46.70 48.31 26.16 36.42 6.52%
EPS 9.03 7.50 6.17 5.46 4.29 2.39 1.49 35.00%
DPS 9.48 1.50 1.22 0.00 0.00 0.00 0.00 -
NAPS 1.1677 0.986 0.6581 0.5793 0.4913 0.1499 0.1141 47.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.15 3.44 3.21 2.30 1.89 1.93 1.40 -
P/RPS 1.81 1.76 1.40 1.11 0.88 0.74 0.00 -
P/EPS 10.66 13.78 12.67 9.50 9.93 8.13 0.00 -
EY 9.38 7.26 7.89 10.53 10.07 12.31 0.00 -
DY 9.84 1.45 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.05 1.19 0.89 0.87 1.30 1.40 -8.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 24/11/09 -
Price 3.06 3.23 2.65 2.30 2.22 2.25 1.33 -
P/RPS 1.76 1.65 1.16 1.11 1.04 0.87 0.00 -
P/EPS 10.36 12.94 10.46 9.50 11.67 9.47 0.00 -
EY 9.65 7.73 9.56 10.53 8.57 10.56 0.00 -
DY 10.13 1.55 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 0.98 0.89 1.02 1.51 1.33 -8.11%

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