[SUNWAY] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.81%
YoY- 200.62%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,833,496 4,571,563 4,429,313 4,566,423 4,247,822 3,713,491 2,822,003 9.37%
PBT 903,726 835,799 1,058,888 1,748,183 689,539 558,866 324,609 18.58%
Tax -149,169 -118,507 -142,447 -153,539 -135,346 -126,681 -40,926 24.03%
NP 754,557 717,292 916,441 1,594,644 554,193 432,185 283,683 17.69%
-
NP to SH 634,299 604,464 831,938 1,508,314 501,730 411,792 250,807 16.70%
-
Tax Rate 16.51% 14.18% 13.45% 8.78% 19.63% 22.67% 12.61% -
Total Cost 4,078,939 3,854,271 3,512,872 2,971,779 3,693,629 3,281,306 2,538,320 8.21%
-
Net Worth 7,615,675 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 18.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 289,439 205,678 191,506 172,358 142,155 - - -
Div Payout % 45.63% 34.03% 23.02% 11.43% 28.33% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 7,615,675 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 2,791,137 18.19%
NOSH 2,047,224 1,973,938 1,757,075 1,723,616 1,292,450 1,292,587 1,292,193 7.96%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.61% 15.69% 20.69% 34.92% 13.05% 11.64% 10.05% -
ROE 8.33% 8.65% 13.34% 27.26% 19.41% 12.69% 8.99% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 236.10 231.60 252.08 264.93 328.66 287.29 218.39 1.30%
EPS 30.98 30.62 47.35 87.51 38.82 31.86 19.41 8.09%
DPS 14.14 10.42 11.00 10.00 11.00 0.00 0.00 -
NAPS 3.72 3.54 3.55 3.21 2.00 2.51 2.16 9.47%
Adjusted Per Share Value based on latest NOSH - 1,723,616
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 77.67 73.46 71.18 73.38 68.26 59.67 45.35 9.37%
EPS 10.19 9.71 13.37 24.24 8.06 6.62 4.03 16.70%
DPS 4.65 3.31 3.08 2.77 2.28 0.00 0.00 -
NAPS 1.2238 1.1229 1.0024 0.8891 0.4154 0.5214 0.4485 18.19%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 -
Price 3.92 3.00 3.44 3.04 3.54 2.30 2.33 -
P/RPS 1.66 1.30 1.36 1.15 1.08 0.80 1.07 7.58%
P/EPS 12.65 9.80 7.27 3.47 9.12 7.22 12.00 0.88%
EY 7.90 10.21 13.76 28.79 10.97 13.85 8.33 -0.87%
DY 3.61 3.47 3.20 3.29 3.11 0.00 0.00 -
P/NAPS 1.05 0.85 0.97 0.95 1.77 0.92 1.08 -0.46%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 -
Price 4.35 3.01 3.40 3.13 2.75 2.25 2.29 -
P/RPS 1.84 1.30 1.35 1.18 0.84 0.78 1.05 9.79%
P/EPS 14.04 9.83 7.18 3.58 7.08 7.06 11.80 2.93%
EY 7.12 10.17 13.93 27.96 14.12 14.16 8.48 -2.86%
DY 3.25 3.46 3.24 3.19 4.00 0.00 0.00 -
P/NAPS 1.17 0.85 0.96 0.98 1.38 0.90 1.06 1.65%

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