[SUNWAY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.68%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,457,395 4,592,414 4,479,845 4,125,868 3,719,967 2,328,608 1,791,369 16.39%
PBT 912,942 1,011,537 1,727,120 670,177 512,726 236,833 132,778 37.85%
Tax -127,704 -154,227 -141,139 -133,223 -127,037 -16,503 -26,570 29.87%
NP 785,238 857,310 1,585,981 536,954 385,689 220,330 106,208 39.53%
-
NP to SH 688,010 776,561 1,496,128 485,720 365,872 191,004 100,385 37.78%
-
Tax Rate 13.99% 15.25% 8.17% 19.88% 24.78% 6.97% 20.01% -
Total Cost 3,672,157 3,735,104 2,893,864 3,588,914 3,334,278 2,108,278 1,685,161 13.84%
-
Net Worth 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 760,964 42.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 194,835 189,833 150,800 77,533 - - 12,962 57.03%
Div Payout % 28.32% 24.45% 10.08% 15.96% - - 12.91% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 760,964 42.36%
NOSH 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 576,488 20.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.62% 18.67% 35.40% 13.01% 10.37% 9.46% 5.93% -
ROE 10.84% 12.72% 27.54% 18.80% 11.90% 7.13% 13.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 249.28 264.81 259.77 319.39 288.03 180.04 310.74 -3.60%
EPS 38.48 44.78 86.76 37.60 28.33 14.77 17.41 14.11%
DPS 11.00 11.00 8.74 6.00 0.00 0.00 2.25 30.24%
NAPS 3.55 3.52 3.15 2.00 2.38 2.07 1.32 17.90%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 77.74 80.09 78.13 71.95 64.87 40.61 31.24 16.39%
EPS 12.00 13.54 26.09 8.47 6.38 3.33 1.75 37.79%
DPS 3.40 3.31 2.63 1.35 0.00 0.00 0.23 56.59%
NAPS 1.107 1.0646 0.9474 0.4506 0.5361 0.4669 0.1327 42.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 -
Price 3.14 3.65 3.03 2.97 2.63 2.33 1.49 -
P/RPS 1.26 1.38 1.17 0.93 0.91 1.29 0.48 17.43%
P/EPS 8.16 8.15 3.49 7.90 9.28 15.78 8.56 -0.79%
EY 12.25 12.27 28.63 12.66 10.77 6.34 11.69 0.78%
DY 3.50 3.01 2.89 2.02 0.00 0.00 1.51 15.02%
P/NAPS 0.88 1.04 0.96 1.49 1.11 1.13 1.13 -4.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 -
Price 3.03 3.52 3.19 3.88 2.29 2.33 1.31 -
P/RPS 1.22 1.33 1.23 1.21 0.80 1.29 0.42 19.43%
P/EPS 7.87 7.86 3.68 10.32 8.08 15.78 7.52 0.76%
EY 12.70 12.72 27.20 9.69 12.37 6.34 13.29 -0.75%
DY 3.63 3.13 2.74 1.55 0.00 0.00 1.72 13.24%
P/NAPS 0.85 1.00 1.01 1.94 0.96 1.13 0.99 -2.50%

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