[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.1%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,203,042 4,240,004 4,558,141 4,485,808 4,460,698 4,102,912 4,721,429 -7.48%
PBT 948,836 773,980 960,242 748,018 751,544 568,800 1,900,373 -37.14%
Tax -138,308 -144,308 -148,593 -129,510 -150,600 -124,172 -137,038 0.61%
NP 810,528 629,672 811,649 618,508 600,944 444,628 1,763,335 -40.52%
-
NP to SH 768,896 586,160 734,011 573,625 573,042 415,960 1,490,371 -35.75%
-
Tax Rate 14.58% 18.64% 15.47% 17.31% 20.04% 21.83% 7.21% -
Total Cost 3,392,514 3,610,332 3,746,492 3,867,300 3,859,754 3,658,284 2,958,094 9.59%
-
Net Worth 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 17.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 174,511 - 189,736 114,908 172,395 - 157,695 7.00%
Div Payout % 22.70% - 25.85% 20.03% 30.08% - 10.58% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 17.41%
NOSH 1,745,111 1,734,201 1,724,875 1,723,633 1,723,952 1,724,543 1,576,957 7.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.28% 14.85% 17.81% 13.79% 13.47% 10.84% 37.35% -
ROE 12.41% 9.60% 12.41% 10.15% 10.36% 7.66% 30.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 240.85 244.49 264.26 260.25 258.75 237.91 299.40 -13.53%
EPS 44.06 33.80 42.55 33.28 33.24 24.12 94.51 -39.96%
DPS 10.00 0.00 11.00 6.67 10.00 0.00 10.00 0.00%
NAPS 3.55 3.52 3.43 3.28 3.21 3.15 3.09 9.72%
Adjusted Per Share Value based on latest NOSH - 1,722,997
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.30 73.94 79.49 78.23 77.79 71.55 82.34 -7.47%
EPS 13.41 10.22 12.80 10.00 9.99 7.25 25.99 -35.74%
DPS 3.04 0.00 3.31 2.00 3.01 0.00 2.75 6.93%
NAPS 1.0804 1.0646 1.0318 0.986 0.9651 0.9474 0.8498 17.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.44 3.65 3.29 3.44 3.04 3.03 2.72 -
P/RPS 1.43 1.49 1.24 1.32 1.17 1.27 0.91 35.27%
P/EPS 7.81 10.80 7.73 10.34 9.15 12.56 2.88 94.81%
EY 12.81 9.26 12.93 9.67 10.93 7.96 34.75 -48.68%
DY 2.91 0.00 3.34 1.94 3.29 0.00 3.68 -14.52%
P/NAPS 0.97 1.04 0.96 1.05 0.95 0.96 0.88 6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 -
Price 3.40 3.52 3.32 3.23 3.13 3.19 2.86 -
P/RPS 1.41 1.44 1.26 1.24 1.21 1.34 0.96 29.30%
P/EPS 7.72 10.41 7.80 9.71 9.42 13.23 3.03 86.86%
EY 12.96 9.60 12.82 10.30 10.62 7.56 33.05 -46.51%
DY 2.94 0.00 3.31 2.06 3.19 0.00 3.50 -11.00%
P/NAPS 0.96 1.00 0.97 0.98 0.98 1.01 0.93 2.14%

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