[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.61%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,278,150 4,084,128 4,128,837 3,570,444 3,621,708 3,259,060 3,738,913 9.40%
PBT 670,060 490,084 839,662 560,612 556,092 339,596 507,046 20.44%
Tax -117,598 -105,368 -115,382 -108,312 -97,670 -74,004 -98,834 12.29%
NP 552,462 384,716 724,280 452,300 458,422 265,592 408,212 22.37%
-
NP to SH 521,800 362,220 438,826 417,406 437,564 257,788 369,714 25.84%
-
Tax Rate 17.55% 21.50% 13.74% 19.32% 17.56% 21.79% 19.49% -
Total Cost 3,725,688 3,699,412 3,404,557 3,118,144 3,163,286 2,993,468 3,330,701 7.76%
-
Net Worth 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 16.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 129,222 - 77,544 - - - - -
Div Payout % 24.76% - 17.67% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 16.36%
NOSH 1,292,223 1,291,797 1,292,413 1,292,547 1,292,274 1,291,523 1,292,706 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.91% 9.42% 17.54% 12.67% 12.66% 8.15% 10.92% -
ROE 13.92% 9.94% 13.64% 12.57% 13.49% 8.39% 12.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 331.07 316.16 319.47 276.23 280.26 252.34 289.23 9.43%
EPS 40.38 28.04 29.88 32.29 33.86 19.96 28.60 25.88%
DPS 10.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.82 2.49 2.57 2.51 2.38 2.31 16.39%
Adjusted Per Share Value based on latest NOSH - 1,293,182
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.61 71.23 72.01 62.27 63.16 56.84 65.21 9.40%
EPS 9.10 6.32 7.65 7.28 7.63 4.50 6.45 25.81%
DPS 2.25 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.6535 0.6353 0.5612 0.5793 0.5657 0.5361 0.5208 16.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.54 2.97 2.38 2.30 2.30 2.63 2.55 -
P/RPS 1.07 0.94 0.74 0.83 0.82 1.04 0.88 13.93%
P/EPS 8.77 10.59 7.01 7.12 6.79 13.18 8.92 -1.12%
EY 11.41 9.44 14.27 14.04 14.72 7.59 11.22 1.12%
DY 2.82 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.05 0.96 0.89 0.92 1.11 1.10 7.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 -
Price 2.75 3.88 2.49 2.30 2.25 2.29 2.61 -
P/RPS 0.83 1.23 0.78 0.83 0.80 0.91 0.90 -5.25%
P/EPS 6.81 13.84 7.33 7.12 6.65 11.47 9.13 -17.76%
EY 14.68 7.23 13.64 14.04 15.05 8.72 10.96 21.53%
DY 3.64 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.38 1.00 0.89 0.90 0.96 1.13 -10.93%

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