[SUNWAY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.08%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,448,390 4,558,141 4,475,149 3,919,601 3,738,913 1,996,577 1,671,325 17.71%
PBT 930,362 960,242 1,707,441 632,555 507,046 207,971 100,361 44.91%
Tax -130,939 -148,593 -137,038 -125,382 -98,834 -35,459 -19,720 37.07%
NP 799,423 811,649 1,570,403 507,173 408,212 172,512 80,641 46.54%
-
NP to SH 732,449 734,011 1,482,693 459,612 369,714 162,608 75,992 45.85%
-
Tax Rate 14.07% 15.47% 8.03% 19.82% 19.49% 17.05% 19.65% -
Total Cost 3,648,967 3,746,492 2,904,746 3,412,428 3,330,701 1,824,065 1,590,684 14.83%
-
Net Worth 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 43.66%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 194,835 189,833 150,800 77,533 - - 12,962 57.06%
Div Payout % 26.60% 25.86% 10.17% 16.87% - - 17.06% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,490,204 5,942,732 5,343,016 2,584,443 2,984,818 905,896 737,408 43.66%
NOSH 1,783,023 1,727,538 1,723,553 1,292,221 1,292,129 580,702 576,100 20.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.97% 17.81% 35.09% 12.94% 10.92% 8.64% 4.82% -
ROE 11.29% 12.35% 27.75% 17.78% 12.39% 17.95% 10.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 249.49 263.85 259.65 303.32 289.36 343.82 290.11 -2.48%
EPS 41.08 42.49 86.03 35.57 28.61 28.00 13.19 20.83%
DPS 10.93 11.00 8.75 6.00 0.00 0.00 2.25 30.12%
NAPS 3.64 3.44 3.10 2.00 2.31 1.56 1.28 19.01%
Adjusted Per Share Value based on latest NOSH - 1,292,221
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.48 73.25 71.91 62.99 60.08 32.08 26.86 17.71%
EPS 11.77 11.80 23.83 7.39 5.94 2.61 1.22 45.87%
DPS 3.13 3.05 2.42 1.25 0.00 0.00 0.21 56.84%
NAPS 1.0429 0.955 0.8586 0.4153 0.4796 0.1456 0.1185 43.66%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.08 3.29 2.72 2.38 2.55 2.24 1.27 -
P/RPS 1.23 1.25 1.05 0.78 0.88 0.65 0.44 18.67%
P/EPS 7.50 7.74 3.16 6.69 8.91 8.00 9.63 -4.07%
EY 13.34 12.91 31.63 14.94 11.22 12.50 10.39 4.25%
DY 3.55 3.34 3.22 2.52 0.00 0.00 1.77 12.29%
P/NAPS 0.85 0.96 0.88 1.19 1.10 1.44 0.99 -2.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 27/02/14 28/02/13 29/02/12 19/01/11 24/02/10 -
Price 3.01 3.32 2.86 2.49 2.61 2.33 1.40 -
P/RPS 1.21 1.26 1.10 0.82 0.90 0.68 0.48 16.65%
P/EPS 7.33 7.81 3.32 7.00 9.12 8.32 10.61 -5.97%
EY 13.65 12.80 30.08 14.28 10.96 12.02 9.42 6.37%
DY 3.63 3.31 3.06 2.41 0.00 0.00 1.61 14.50%
P/NAPS 0.83 0.97 0.92 1.25 1.13 1.49 1.09 -4.43%

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