[SUNWAY] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.55%
YoY- 64.19%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,429,313 4,566,423 4,247,822 3,713,491 2,822,003 1,923,906 1,676,823 17.56%
PBT 1,058,888 1,748,183 689,539 558,866 324,609 169,774 93,758 49.75%
Tax -142,447 -153,539 -135,346 -126,681 -40,926 -29,697 -19,718 39.01%
NP 916,441 1,594,644 554,193 432,185 283,683 140,077 74,040 52.06%
-
NP to SH 831,938 1,508,314 501,730 411,792 250,807 130,589 67,194 52.07%
-
Tax Rate 13.45% 8.78% 19.63% 22.67% 12.61% 17.49% 21.03% -
Total Cost 3,512,872 2,971,779 3,693,629 3,281,306 2,538,320 1,783,829 1,602,783 13.96%
-
Net Worth 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 814,048 622,315 46.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 191,506 172,358 142,155 - - 12,962 - -
Div Payout % 23.02% 11.43% 28.33% - - 9.93% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 814,048 622,315 46.81%
NOSH 1,757,075 1,723,616 1,292,450 1,292,587 1,292,193 577,339 522,954 22.37%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.69% 34.92% 13.05% 11.64% 10.05% 7.28% 4.42% -
ROE 13.34% 27.26% 19.41% 12.69% 8.99% 16.04% 10.80% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 252.08 264.93 328.66 287.29 218.39 333.24 320.64 -3.92%
EPS 47.35 87.51 38.82 31.86 19.41 22.62 12.85 24.26%
DPS 11.00 10.00 11.00 0.00 0.00 2.25 0.00 -
NAPS 3.55 3.21 2.00 2.51 2.16 1.41 1.19 19.97%
Adjusted Per Share Value based on latest NOSH - 1,292,587
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.76 80.17 74.58 65.20 49.55 33.78 29.44 17.56%
EPS 14.61 26.48 8.81 7.23 4.40 2.29 1.18 52.07%
DPS 3.36 3.03 2.50 0.00 0.00 0.23 0.00 -
NAPS 1.0951 0.9714 0.4538 0.5696 0.49 0.1429 0.1093 46.80%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 30/06/09 -
Price 3.44 3.04 3.54 2.30 2.33 1.50 1.17 -
P/RPS 1.36 1.15 1.08 0.80 1.07 0.45 0.36 24.78%
P/EPS 7.27 3.47 9.12 7.22 12.00 6.63 9.11 -3.68%
EY 13.76 28.79 10.97 13.85 8.33 15.08 10.98 3.83%
DY 3.20 3.29 3.11 0.00 0.00 1.50 0.00 -
P/NAPS 0.97 0.95 1.77 0.92 1.08 1.06 0.98 -0.17%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 25/08/09 -
Price 3.40 3.13 2.75 2.25 2.29 1.64 1.47 -
P/RPS 1.35 1.18 0.84 0.78 1.05 0.49 0.46 19.64%
P/EPS 7.18 3.58 7.08 7.06 11.80 7.25 11.44 -7.46%
EY 13.93 27.96 14.12 14.16 8.48 13.79 8.74 8.07%
DY 3.24 3.19 4.00 0.00 0.00 1.37 0.00 -
P/NAPS 0.96 0.98 1.38 0.90 1.06 1.16 1.24 -4.17%

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