[SUNWAY] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -38.21%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,069,006 1,060,001 1,025,728 1,021,032 814,765 833,711 501,680 13.42%
PBT 176,075 193,495 142,200 122,521 84,899 79,219 50,357 23.17%
Tax -32,842 -36,077 -30,443 -26,342 -18,501 9,702 -9,254 23.48%
NP 143,233 157,418 111,757 96,179 66,398 88,921 41,103 23.10%
-
NP to SH 102,101 146,540 103,990 90,555 64,447 68,289 39,893 16.93%
-
Tax Rate 18.65% 18.64% 21.41% 21.50% 21.79% -12.25% 18.38% -
Total Cost 925,773 902,583 913,971 924,853 748,367 744,790 460,577 12.32%
-
Net Worth 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 42.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 42.36%
NOSH 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 576,488 20.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.40% 14.85% 10.90% 9.42% 8.15% 10.67% 8.19% -
ROE 1.61% 2.40% 1.91% 2.49% 2.10% 2.55% 5.24% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.78 61.12 59.48 79.04 63.09 64.46 87.02 -6.06%
EPS 5.71 8.45 6.03 7.01 4.99 5.28 6.92 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.52 3.15 2.82 2.38 2.07 1.32 17.90%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.18 17.03 16.48 16.41 13.09 13.40 8.06 13.43%
EPS 1.64 2.35 1.67 1.46 1.04 1.10 0.64 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0201 0.9809 0.8729 0.5854 0.4939 0.4302 0.1223 42.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 -
Price 3.14 3.65 3.03 2.97 2.63 2.33 1.49 -
P/RPS 5.25 5.97 5.09 3.76 4.17 3.61 1.71 20.53%
P/EPS 54.99 43.20 50.25 42.37 52.71 44.13 21.53 16.89%
EY 1.82 2.32 1.99 2.36 1.90 2.27 4.64 -14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.96 1.05 1.11 1.13 1.13 -4.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 -
Price 3.03 3.52 3.19 3.88 2.29 2.33 1.31 -
P/RPS 5.07 5.76 5.36 4.91 3.63 3.61 1.51 22.34%
P/EPS 53.06 41.66 52.90 55.35 45.89 44.13 18.93 18.72%
EY 1.88 2.40 1.89 1.81 2.18 2.27 5.28 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.01 1.38 0.96 1.13 0.99 -2.50%

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