[SUNWAY] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 40.18%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,451,326 4,558,141 4,721,429 4,128,837 3,738,913 1,996,577 2,589,879 9.44%
PBT 929,219 960,242 1,900,373 839,662 507,046 207,971 153,944 34.91%
Tax -129,812 -148,593 -137,038 -115,382 -98,834 -35,459 -33,894 25.07%
NP 799,407 811,649 1,763,335 724,280 408,212 172,512 120,050 37.14%
-
NP to SH 732,433 734,011 1,490,371 438,826 369,714 162,608 109,278 37.29%
-
Tax Rate 13.97% 15.47% 7.21% 13.74% 19.49% 17.05% 22.02% -
Total Cost 3,651,919 3,746,492 2,958,094 3,404,557 3,330,701 1,824,065 2,469,829 6.73%
-
Net Worth 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 901,451 685,665 45.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 648,791 189,736 157,695 77,544 - - 12,052 94.25%
Div Payout % 88.58% 25.85% 10.58% 17.67% - - 11.03% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 901,451 685,665 45.01%
NOSH 1,753,490 1,724,875 1,576,957 1,292,413 1,292,706 577,853 535,676 21.84%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.96% 17.81% 37.35% 17.54% 10.92% 8.64% 4.64% -
ROE 11.48% 12.41% 30.59% 13.64% 12.38% 18.04% 15.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 253.86 264.26 299.40 319.47 289.23 345.52 483.48 -10.17%
EPS 41.77 42.55 94.51 29.88 28.60 28.14 20.40 12.68%
DPS 37.00 11.00 10.00 6.00 0.00 0.00 2.25 59.43%
NAPS 3.64 3.43 3.09 2.49 2.31 1.56 1.28 19.01%
Adjusted Per Share Value based on latest NOSH - 1,292,221
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.53 73.25 75.87 66.35 60.08 32.08 41.62 9.44%
EPS 11.77 11.80 23.95 7.05 5.94 2.61 1.76 37.24%
DPS 10.43 3.05 2.53 1.25 0.00 0.00 0.19 94.88%
NAPS 1.0257 0.9507 0.783 0.5171 0.4799 0.1449 0.1102 45.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.08 3.29 2.72 2.38 2.55 2.24 1.27 -
P/RPS 1.21 1.24 0.91 0.74 0.88 0.65 0.00 -
P/EPS 7.37 7.73 2.88 7.01 8.92 7.96 0.00 -
EY 13.56 12.93 34.75 14.27 11.22 12.56 0.00 -
DY 12.01 3.34 3.68 2.52 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.88 0.96 1.10 1.44 0.99 -2.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 27/02/14 28/02/13 29/02/12 19/01/11 24/02/10 -
Price 3.01 3.32 2.86 2.49 2.61 2.33 1.40 -
P/RPS 1.19 1.26 0.96 0.78 0.90 0.67 0.00 -
P/EPS 7.21 7.80 3.03 7.33 9.13 8.28 0.00 -
EY 13.88 12.82 33.05 13.64 10.96 12.08 0.00 -
DY 12.29 3.31 3.50 2.41 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 0.93 1.00 1.13 1.49 1.09 -4.43%

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