[SUNWAY] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -45.32%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,137,493 951,043 1,134,007 1,006,145 866,979 934,031 489,015 15.09%
PBT 208,545 170,956 185,242 118,195 142,413 90,736 61,039 22.70%
Tax -37,708 -31,478 -21,833 -16,598 -32,399 -18,723 -9,399 26.02%
NP 170,837 139,478 163,409 101,597 110,014 72,013 51,640 22.04%
-
NP to SH 143,605 133,309 143,698 93,145 94,273 69,224 48,494 19.81%
-
Tax Rate 18.08% 18.41% 11.79% 14.04% 22.75% 20.63% 15.40% -
Total Cost 966,656 811,565 970,598 904,548 756,965 862,018 437,375 14.11%
-
Net Worth 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 42.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 459,686 - - - - - -
Div Payout % - 344.83% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 42.98%
NOSH 2,045,655 1,768,023 1,722,997 1,603,184 1,293,182 1,291,492 577,309 23.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.02% 14.67% 14.41% 10.10% 12.69% 7.71% 10.56% -
ROE 1.95% 1.97% 2.54% 2.15% 2.84% 2.46% 5.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.61 53.79 65.82 62.76 67.04 72.32 84.71 -6.76%
EPS 7.02 7.54 8.34 5.81 7.29 5.36 8.40 -2.94%
DPS 0.00 26.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.82 3.28 2.70 2.57 2.18 1.49 15.82%
Adjusted Per Share Value based on latest NOSH - 1,603,184
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.07 16.78 20.01 17.76 15.30 16.48 8.63 15.08%
EPS 2.53 2.35 2.54 1.64 1.66 1.22 0.86 19.68%
DPS 0.00 8.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2996 1.1919 0.9973 0.7639 0.5865 0.4969 0.1518 42.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.10 3.15 3.44 3.21 2.30 1.89 1.93 -
P/RPS 5.58 5.86 5.23 5.11 3.43 2.61 2.28 16.07%
P/EPS 44.16 41.78 41.25 55.25 31.55 35.26 22.98 11.49%
EY 2.26 2.39 2.42 1.81 3.17 2.84 4.35 -10.33%
DY 0.00 8.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.05 1.19 0.89 0.87 1.30 -6.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 -
Price 3.00 3.06 3.23 2.65 2.30 2.22 2.25 -
P/RPS 5.40 5.69 4.91 4.22 3.43 3.07 2.66 12.51%
P/EPS 42.74 40.58 38.73 45.61 31.55 41.42 26.79 8.08%
EY 2.34 2.46 2.58 2.19 3.17 2.41 3.73 -7.47%
DY 0.00 8.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.98 0.98 0.89 1.02 1.51 -9.48%

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