[SUNWAY] QoQ Annualized Quarter 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- -17.46%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,721,429 4,273,626 4,278,150 4,084,128 4,128,837 3,570,444 3,621,708 19.27%
PBT 1,900,373 604,300 670,060 490,084 839,662 560,612 556,092 126.37%
Tax -137,038 -100,529 -117,598 -105,368 -115,382 -108,312 -97,670 25.25%
NP 1,763,335 503,770 552,462 384,716 724,280 452,300 458,422 144.89%
-
NP to SH 1,490,371 472,060 521,800 362,220 438,826 417,406 437,564 125.87%
-
Tax Rate 7.21% 16.64% 17.55% 21.50% 13.74% 19.32% 17.56% -
Total Cost 2,958,094 3,769,856 3,725,688 3,699,412 3,404,557 3,118,144 3,163,286 -4.36%
-
Net Worth 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 31.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 157,695 93,181 129,222 - 77,544 - - -
Div Payout % 10.58% 19.74% 24.76% - 17.67% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 3,321,847 3,243,607 31.07%
NOSH 1,576,957 1,397,729 1,292,223 1,291,797 1,292,413 1,292,547 1,292,274 14.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.35% 11.79% 12.91% 9.42% 17.54% 12.67% 12.66% -
ROE 30.59% 12.51% 13.92% 9.94% 13.64% 12.57% 13.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 299.40 305.75 331.07 316.16 319.47 276.23 280.26 4.49%
EPS 94.51 33.77 40.38 28.04 29.88 32.29 33.86 97.87%
DPS 10.00 6.67 10.00 0.00 6.00 0.00 0.00 -
NAPS 3.09 2.70 2.90 2.82 2.49 2.57 2.51 14.82%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.34 74.53 74.61 71.23 72.01 62.27 63.16 19.28%
EPS 25.99 8.23 9.10 6.32 7.65 7.28 7.63 125.88%
DPS 2.75 1.63 2.25 0.00 1.35 0.00 0.00 -
NAPS 0.8498 0.6581 0.6535 0.6353 0.5612 0.5793 0.5657 31.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 3.21 3.54 2.97 2.38 2.30 2.30 -
P/RPS 0.91 1.05 1.07 0.94 0.74 0.83 0.82 7.16%
P/EPS 2.88 9.50 8.77 10.59 7.01 7.12 6.79 -43.45%
EY 34.75 10.52 11.41 9.44 14.27 14.04 14.72 77.01%
DY 3.68 2.08 2.82 0.00 2.52 0.00 0.00 -
P/NAPS 0.88 1.19 1.22 1.05 0.96 0.89 0.92 -2.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 -
Price 2.86 2.65 2.75 3.88 2.49 2.30 2.25 -
P/RPS 0.96 0.87 0.83 1.23 0.78 0.83 0.80 12.88%
P/EPS 3.03 7.85 6.81 13.84 7.33 7.12 6.65 -40.70%
EY 33.05 12.74 14.68 7.23 13.64 14.04 15.05 68.70%
DY 3.50 2.52 3.64 0.00 2.41 0.00 0.00 -
P/NAPS 0.93 0.98 0.95 1.38 1.00 0.89 0.90 2.20%

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