[SUNWAY] YoY 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- 139.48%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,041,520 1,204,621 1,118,043 996,089 1,002,565 509,170 376,633 18.46%
PBT 280,923 233,572 212,509 193,147 147,007 59,231 22,235 52.58%
Tax -33,077 -44,857 -32,457 -30,334 -30,690 -6,267 -3,140 48.03%
NP 247,846 188,715 180,052 162,813 116,317 52,964 19,095 53.27%
-
NP to SH 237,908 182,531 170,345 154,335 108,415 48,612 18,408 53.16%
-
Tax Rate 11.77% 19.20% 15.27% 15.71% 20.88% 10.58% 14.12% -
Total Cost 793,674 1,015,906 937,991 833,276 886,248 456,206 357,538 14.20%
-
Net Worth 6,237,617 5,532,809 3,748,107 3,244,395 2,791,137 814,048 622,315 46.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 87,853 86,180 64,622 - - - - -
Div Payout % 36.93% 47.21% 37.94% - - - - -
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 6,237,617 5,532,809 3,748,107 3,244,395 2,791,137 814,048 622,315 46.81%
NOSH 1,757,075 1,723,616 1,292,450 1,292,587 1,292,193 577,339 522,954 22.37%
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 23.80% 15.67% 16.10% 16.35% 11.60% 10.40% 5.07% -
ROE 3.81% 3.30% 4.54% 4.76% 3.88% 5.97% 2.96% -
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 59.28 69.89 86.51 77.06 77.59 88.19 72.02 -3.19%
EPS 13.54 10.59 13.18 11.94 8.39 8.42 3.52 25.16%
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 18.29 21.15 19.63 17.49 17.60 8.94 6.61 18.47%
EPS 4.18 3.20 2.99 2.71 1.90 0.85 0.32 53.43%
DPS 1.54 1.51 1.13 0.00 0.00 0.00 0.00 -
NAPS 1.0951 0.9714 0.658 0.5696 0.49 0.1429 0.1093 46.80%
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 5.80 4.35 4.09 2.98 3.00 1.70 0.00 -
P/EPS 25.41 28.71 26.86 19.26 27.77 17.81 0.00 -
EY 3.94 3.48 3.72 5.19 3.60 5.61 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 5.74 4.48 3.18 2.92 2.95 1.86 0.00 -
P/EPS 25.11 29.56 20.86 18.84 27.29 19.48 0.00 -
EY 3.98 3.38 4.79 5.31 3.66 5.13 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