[SUNWAY] YoY 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- 88.11%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,155,688 1,041,520 1,204,621 1,118,043 996,089 1,002,565 509,170 14.62%
PBT 203,780 280,923 233,572 212,509 193,147 147,007 59,231 22.84%
Tax -23,880 -33,077 -44,857 -32,457 -30,334 -30,690 -6,267 24.95%
NP 179,900 247,846 188,715 180,052 162,813 116,317 52,964 22.58%
-
NP to SH 154,362 237,908 182,531 170,345 154,335 108,415 48,612 21.21%
-
Tax Rate 11.72% 11.77% 19.20% 15.27% 15.71% 20.88% 10.58% -
Total Cost 975,788 793,674 1,015,906 937,991 833,276 886,248 456,206 13.49%
-
Net Worth 6,987,742 6,237,617 5,532,809 3,748,107 3,244,395 2,791,137 814,048 43.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 98,696 87,853 86,180 64,622 - - - -
Div Payout % 63.94% 36.93% 47.21% 37.94% - - - -
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 6,987,742 6,237,617 5,532,809 3,748,107 3,244,395 2,791,137 814,048 43.04%
NOSH 1,973,938 1,757,075 1,723,616 1,292,450 1,292,587 1,292,193 577,339 22.71%
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 15.57% 23.80% 15.67% 16.10% 16.35% 11.60% 10.40% -
ROE 2.21% 3.81% 3.30% 4.54% 4.76% 3.88% 5.97% -
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 58.55 59.28 69.89 86.51 77.06 77.59 88.19 -6.59%
EPS 7.82 13.54 10.59 13.18 11.94 8.39 8.42 -1.22%
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 20.39 18.38 21.26 19.73 17.58 17.69 8.99 14.60%
EPS 2.72 4.20 3.22 3.01 2.72 1.91 0.86 21.13%
DPS 1.74 1.55 1.52 1.14 0.00 0.00 0.00 -
NAPS 1.2331 1.1008 0.9764 0.6614 0.5725 0.4926 0.1437 43.03%
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 5.12 5.80 4.35 4.09 2.98 3.00 1.70 20.15%
P/EPS 38.36 25.41 28.71 26.86 19.26 27.77 17.81 13.62%
EY 2.61 3.94 3.48 3.72 5.19 3.60 5.61 -11.96%
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 5.14 5.74 4.48 3.18 2.92 2.95 1.86 18.44%
P/EPS 38.49 25.11 29.56 20.86 18.84 27.29 19.48 12.00%
EY 2.60 3.98 3.38 4.79 5.31 3.66 5.13 -10.69%
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