[SUNWAY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1111.71%
YoY- 670.11%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,293,405 1,398,762 1,193,785 1,329,929 1,241,768 968,606 496,712 17.27%
PBT 270,592 283,845 399,228 1,254,216 212,096 190,084 37,344 39.06%
Tax -45,964 -29,180 -51,460 -61,641 -44,148 -59,123 -10,539 27.79%
NP 224,628 254,665 347,768 1,192,575 167,948 130,961 26,805 42.47%
-
NP to SH 185,815 214,676 303,792 1,128,648 146,557 123,786 25,609 39.09%
-
Tax Rate 16.99% 10.28% 12.89% 4.91% 20.82% 31.10% 28.22% -
Total Cost 1,068,777 1,144,097 846,017 137,354 1,073,820 837,645 469,907 14.66%
-
Net Worth 3,172,361 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 23.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 62,628 106,981 103,652 86,177 77,533 - - -
Div Payout % 33.70% 49.83% 34.12% 7.64% 52.90% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,172,361 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 23.20%
NOSH 2,046,685 1,783,023 1,727,538 1,723,553 1,292,221 1,292,129 580,702 23.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.37% 18.21% 29.13% 89.67% 13.52% 13.52% 5.40% -
ROE 5.86% 3.31% 5.11% 21.12% 5.67% 4.15% 2.83% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.20 78.45 69.10 77.16 96.10 74.96 85.54 -4.91%
EPS 3.89 12.04 17.58 65.49 9.95 9.58 4.41 -2.06%
DPS 3.06 6.00 6.00 5.00 6.00 0.00 0.00 -
NAPS 1.55 3.64 3.44 3.10 2.00 2.31 1.56 -0.10%
Adjusted Per Share Value based on latest NOSH - 1,723,553
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.74 24.60 20.99 23.39 21.84 17.03 8.73 17.28%
EPS 3.27 3.78 5.34 19.85 2.58 2.18 0.45 39.13%
DPS 1.10 1.88 1.82 1.52 1.36 0.00 0.00 -
NAPS 0.5579 1.1413 1.045 0.9396 0.4545 0.5249 0.1593 23.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.03 3.08 3.29 2.72 2.38 2.55 2.24 -
P/RPS 4.79 3.93 4.76 3.53 2.48 3.40 2.62 10.56%
P/EPS 33.37 25.58 18.71 4.15 20.98 26.62 50.79 -6.75%
EY 3.00 3.91 5.35 24.07 4.77 3.76 1.97 7.25%
DY 1.01 1.95 1.82 1.84 2.52 0.00 0.00 -
P/NAPS 1.95 0.85 0.96 0.88 1.19 1.10 1.44 5.17%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 25/02/15 27/02/14 28/02/13 29/02/12 19/01/11 -
Price 3.23 3.01 3.32 2.86 2.49 2.61 2.33 -
P/RPS 5.11 3.84 4.80 3.71 2.59 3.48 2.72 11.07%
P/EPS 35.58 25.00 18.88 4.37 21.95 27.24 52.83 -6.37%
EY 2.81 4.00 5.30 22.90 4.55 3.67 1.89 6.82%
DY 0.95 1.99 1.81 1.75 2.41 0.00 0.00 -
P/NAPS 2.08 0.83 0.97 0.92 1.25 1.13 1.49 5.71%

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