[SUNWAY] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.04%
YoY- 91.55%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,592,414 4,479,845 4,125,868 3,719,967 2,328,608 1,791,369 579,491 41.17%
PBT 1,011,537 1,727,120 670,177 512,726 236,833 132,778 24,567 85.77%
Tax -154,227 -141,139 -133,223 -127,037 -16,503 -26,570 -7,330 66.11%
NP 857,310 1,585,981 536,954 385,689 220,330 106,208 17,237 91.71%
-
NP to SH 776,561 1,496,128 485,720 365,872 191,004 100,385 17,239 88.57%
-
Tax Rate 15.25% 8.17% 19.88% 24.78% 6.97% 20.01% 29.84% -
Total Cost 3,735,104 2,893,864 3,588,914 3,334,278 2,108,278 1,685,161 562,254 37.08%
-
Net Worth 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 760,964 523,648 50.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 189,833 150,800 77,533 - - 12,962 - -
Div Payout % 24.45% 10.08% 15.96% - - 12.91% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 760,964 523,648 50.55%
NOSH 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 576,488 523,648 22.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.67% 35.40% 13.01% 10.37% 9.46% 5.93% 2.97% -
ROE 12.72% 27.54% 18.80% 11.90% 7.13% 13.19% 3.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 264.81 259.77 319.39 288.03 180.04 310.74 110.66 15.64%
EPS 44.78 86.76 37.60 28.33 14.77 17.41 3.29 54.48%
DPS 11.00 8.74 6.00 0.00 0.00 2.25 0.00 -
NAPS 3.52 3.15 2.00 2.38 2.07 1.32 1.00 23.32%
Adjusted Per Share Value based on latest NOSH - 1,291,523
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.76 78.78 72.55 65.42 40.95 31.50 10.19 41.17%
EPS 13.66 26.31 8.54 6.43 3.36 1.77 0.30 88.91%
DPS 3.34 2.65 1.36 0.00 0.00 0.23 0.00 -
NAPS 1.0735 0.9553 0.4543 0.5405 0.4708 0.1338 0.0921 50.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 31/03/09 -
Price 3.65 3.03 2.97 2.63 2.33 1.49 0.63 -
P/RPS 1.38 1.17 0.93 0.91 1.29 0.48 0.57 15.87%
P/EPS 8.15 3.49 7.90 9.28 15.78 8.56 19.14 -13.25%
EY 12.27 28.63 12.66 10.77 6.34 11.69 5.23 15.26%
DY 3.01 2.89 2.02 0.00 0.00 1.51 0.00 -
P/NAPS 1.04 0.96 1.49 1.11 1.13 1.13 0.63 8.70%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 26/05/09 -
Price 3.52 3.19 3.88 2.29 2.33 1.31 1.04 -
P/RPS 1.33 1.23 1.21 0.80 1.29 0.42 0.94 5.95%
P/EPS 7.86 3.68 10.32 8.08 15.78 7.52 31.59 -20.68%
EY 12.72 27.20 9.69 12.37 6.34 13.29 3.17 26.04%
DY 3.13 2.74 1.55 0.00 0.00 1.72 0.00 -
P/NAPS 1.00 1.01 1.94 0.96 1.13 0.99 1.04 -0.65%

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