[SUNWAY] YoY 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- 55.46%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,398,762 1,193,785 1,329,929 1,241,768 968,606 496,712 501,566 18.63%
PBT 283,845 399,228 1,254,216 212,096 190,084 37,344 36,702 40.60%
Tax -29,180 -51,460 -61,641 -44,148 -59,123 -10,539 -9,462 20.63%
NP 254,665 347,768 1,192,575 167,948 130,961 26,805 27,240 45.11%
-
NP to SH 214,676 303,792 1,128,648 146,557 123,786 25,609 24,081 43.97%
-
Tax Rate 10.28% 12.89% 4.91% 20.82% 31.10% 28.22% 25.78% -
Total Cost 1,144,097 846,017 137,354 1,073,820 837,645 469,907 474,326 15.79%
-
Net Worth 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 43.66%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 106,981 103,652 86,177 77,533 - - 12,962 42.13%
Div Payout % 49.83% 34.12% 7.64% 52.90% - - 53.83% -
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 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 43.66%
NOSH 1,783,023 1,727,538 1,723,553 1,292,221 1,292,129 580,702 576,100 20.70%
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 18.21% 29.13% 89.67% 13.52% 13.52% 5.40% 5.43% -
ROE 3.31% 5.11% 21.12% 5.67% 4.15% 2.83% 3.27% -
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 78.45 69.10 77.16 96.10 74.96 85.54 87.06 -1.71%
EPS 12.04 17.58 65.49 9.95 9.58 4.41 4.18 19.27%
DPS 6.00 6.00 5.00 6.00 0.00 0.00 2.25 17.75%
NAPS 3.64 3.44 3.10 2.00 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 24.68 21.07 23.47 21.91 17.09 8.77 8.85 18.63%
EPS 3.79 5.36 19.92 2.59 2.18 0.45 0.42 44.26%
DPS 1.89 1.83 1.52 1.37 0.00 0.00 0.23 42.03%
NAPS 1.1453 1.0487 0.9429 0.4561 0.5267 0.1599 0.1301 43.67%
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 3.93 4.76 3.53 2.48 3.40 2.62 0.00 -
P/EPS 25.58 18.71 4.15 20.98 26.62 50.79 0.00 -
EY 3.91 5.35 24.07 4.77 3.76 1.97 0.00 -
DY 1.95 1.82 1.84 2.52 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.88 1.19 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 3.84 4.80 3.71 2.59 3.48 2.72 0.00 -
P/EPS 25.00 18.88 4.37 21.95 27.24 52.83 0.00 -
EY 4.00 5.30 22.90 4.55 3.67 1.89 0.00 -
DY 1.99 1.81 1.75 2.41 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 0.92 1.25 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