[SUNWAY] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.3%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,571,563 4,429,313 4,566,423 4,247,822 3,713,491 2,822,003 1,923,906 15.50%
PBT 835,799 1,058,888 1,748,183 689,539 558,866 324,609 169,774 30.39%
Tax -118,507 -142,447 -153,539 -135,346 -126,681 -40,926 -29,697 25.91%
NP 717,292 916,441 1,594,644 554,193 432,185 283,683 140,077 31.25%
-
NP to SH 604,464 831,938 1,508,314 501,730 411,792 250,807 130,589 29.06%
-
Tax Rate 14.18% 13.45% 8.78% 19.63% 22.67% 12.61% 17.49% -
Total Cost 3,854,271 3,512,872 2,971,779 3,693,629 3,281,306 2,538,320 1,783,829 13.68%
-
Net Worth 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 814,048 43.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 205,678 191,506 172,358 142,155 - - 12,962 58.45%
Div Payout % 34.03% 23.02% 11.43% 28.33% - - 9.93% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 814,048 43.04%
NOSH 1,973,938 1,757,075 1,723,616 1,292,450 1,292,587 1,292,193 577,339 22.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.69% 20.69% 34.92% 13.05% 11.64% 10.05% 7.28% -
ROE 8.65% 13.34% 27.26% 19.41% 12.69% 8.99% 16.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 231.60 252.08 264.93 328.66 287.29 218.39 333.24 -5.87%
EPS 30.62 47.35 87.51 38.82 31.86 19.41 22.62 5.17%
DPS 10.42 11.00 10.00 11.00 0.00 0.00 2.25 29.07%
NAPS 3.54 3.55 3.21 2.00 2.51 2.16 1.41 16.56%
Adjusted Per Share Value based on latest NOSH - 1,292,450
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 80.39 77.89 80.30 74.70 65.30 49.63 33.83 15.50%
EPS 10.63 14.63 26.52 8.82 7.24 4.41 2.30 29.03%
DPS 3.62 3.37 3.03 2.50 0.00 0.00 0.23 58.23%
NAPS 1.2288 1.0969 0.973 0.4546 0.5705 0.4908 0.1432 43.03%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 -
Price 3.00 3.44 3.04 3.54 2.30 2.33 1.50 -
P/RPS 1.30 1.36 1.15 1.08 0.80 1.07 0.45 19.32%
P/EPS 9.80 7.27 3.47 9.12 7.22 12.00 6.63 6.72%
EY 10.21 13.76 28.79 10.97 13.85 8.33 15.08 -6.28%
DY 3.47 3.20 3.29 3.11 0.00 0.00 1.50 14.98%
P/NAPS 0.85 0.97 0.95 1.77 0.92 1.08 1.06 -3.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 -
Price 3.01 3.40 3.13 2.75 2.25 2.29 1.64 -
P/RPS 1.30 1.35 1.18 0.84 0.78 1.05 0.49 17.64%
P/EPS 9.83 7.18 3.58 7.08 7.06 11.80 7.25 5.20%
EY 10.17 13.93 27.96 14.12 14.16 8.48 13.79 -4.94%
DY 3.46 3.24 3.19 4.00 0.00 0.00 1.37 16.68%
P/NAPS 0.85 0.96 0.98 1.38 0.90 1.06 1.16 -5.04%

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