[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -72.09%

YoY- 14.84%

Quarter Report

Sunway Berhad Q12014.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	4,558,141	4,485,808	4,460,698	4,102,912	4,721,429	4,273,626	4,278,150	4.30%
YoY %	1.61%	0.56%	8.72%	-13.10%	10.48%	-0.11%	-	-
Horiz. %	106.54%	104.85%	104.27%	95.90%	110.36%	99.89%	100.00%	-
PBT	960,242	748,018	751,544	568,800	1,900,373	604,300	670,060	27.02%
YoY %	28.37%	-0.47%	32.13%	-70.07%	214.48%	-9.81%	-	-
Horiz. %	143.31%	111.63%	112.16%	84.89%	283.61%	90.19%	100.00%	-
Tax	-148,593	-129,510	-150,600	-124,172	-137,038	-100,529	-117,598	16.82%
YoY %	-14.73%	14.00%	-21.28%	9.39%	-36.32%	14.51%	-	-
Horiz. %	126.36%	110.13%	128.06%	105.59%	116.53%	85.49%	100.00%	-
NP	811,649	618,508	600,944	444,628	1,763,335	503,770	552,462	29.14%
YoY %	31.23%	2.92%	35.16%	-74.78%	250.03%	-8.81%	-	-
Horiz. %	146.91%	111.95%	108.78%	80.48%	319.18%	91.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	734,011	573,625	573,042	415,960	1,490,371	472,060	521,800	25.46%
YoY %	27.96%	0.10%	37.76%	-72.09%	215.72%	-9.53%	-	-
Horiz. %	140.67%	109.93%	109.82%	79.72%	285.62%	90.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	17.31%	20.04%	21.83%	7.21%	16.64%	17.55%	-
YoY %	-10.63%	-13.62%	-8.20%	202.77%	-56.67%	-5.19%	-	-
Horiz. %	88.15%	98.63%	114.19%	124.39%	41.08%	94.81%	100.00%	-
Total Cost	3,746,492	3,867,300	3,859,754	3,658,284	2,958,094	3,769,856	3,725,688	0.37%
YoY %	-3.12%	0.20%	5.51%	23.67%	-21.53%	1.19%	-	-
Horiz. %	100.56%	103.80%	103.60%	98.19%	79.40%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,916,324	5,653,519	5,533,889	5,432,313	4,872,798	3,773,870	3,747,449	35.47%
YoY %	4.65%	2.16%	1.87%	11.48%	29.12%	0.71%	-	-
Horiz. %	157.88%	150.86%	147.67%	144.96%	130.03%	100.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	189,736	114,908	172,395	-	157,695	93,181	129,222	29.09%
YoY %	65.12%	-33.35%	0.00%	-	69.24%	-27.89%	-	-
Horiz. %	146.83%	88.92%	133.41%	-	122.03%	72.11%	100.00%	-
Div Payout %	25.85%	20.03%	30.08%	-	10.58%	19.74%	24.76%	-
YoY %	29.06%	-33.41%	0.00%	-	-46.40%	-20.27%	-	-
Horiz. %	104.40%	80.90%	121.49%	-	42.73%	79.73%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	5,916,324	5,653,519	5,533,889	5,432,313	4,872,798	3,773,870	3,747,449	35.47%
YoY %	4.65%	2.16%	1.87%	11.48%	29.12%	0.71%	-	-
Horiz. %	157.88%	150.86%	147.67%	144.96%	130.03%	100.71%	100.00%	-
NOSH	1,724,875	1,723,633	1,723,952	1,724,543	1,576,957	1,397,729	1,292,223	21.16%
YoY %	0.07%	-0.02%	-0.03%	9.36%	12.82%	8.16%	-	-
Horiz. %	133.48%	133.39%	133.41%	133.46%	122.03%	108.16%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	17.81%	13.79%	13.47%	10.84%	37.35%	11.79%	12.91%	-
YoY %	29.15%	2.38%	24.26%	-70.98%	216.79%	-8.68%	-	-
Horiz. %	137.96%	106.82%	104.34%	83.97%	289.31%	91.32%	100.00%	-
ROE	12.41%	10.15%	10.36%	7.66%	30.59%	12.51%	13.92%	-
YoY %	22.27%	-2.03%	35.25%	-74.96%	144.52%	-10.13%	-	-
Horiz. %	89.15%	72.92%	74.43%	55.03%	219.76%	89.87%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	264.26	260.25	258.75	237.91	299.40	305.75	331.07	-13.91%
YoY %	1.54%	0.58%	8.76%	-20.54%	-2.08%	-7.65%	-	-
Horiz. %	79.82%	78.61%	78.16%	71.86%	90.43%	92.35%	100.00%	-
EPS	42.55	33.28	33.24	24.12	94.51	33.77	40.38	3.54%
YoY %	27.85%	0.12%	37.81%	-74.48%	179.86%	-16.37%	-	-
Horiz. %	105.37%	82.42%	82.32%	59.73%	234.05%	83.63%	100.00%	-
DPS	11.00	6.67	10.00	0.00	10.00	6.67	10.00	6.54%
YoY %	64.92%	-33.30%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	110.00%	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	3.43	3.28	3.21	3.15	3.09	2.70	2.90	11.80%
YoY %	4.57%	2.18%	1.90%	1.94%	14.44%	-6.90%	-	-
Horiz. %	118.28%	113.10%	110.69%	108.62%	106.55%	93.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,724,543
RPS	73.25	72.08	71.68	65.93	75.87	68.68	68.75	4.30%
YoY %	1.62%	0.56%	8.72%	-13.10%	10.47%	-0.10%	-	-
Horiz. %	106.55%	104.84%	104.26%	95.90%	110.36%	99.90%	100.00%	-
EPS	11.80	9.22	9.21	6.68	23.95	7.59	8.39	25.45%
YoY %	27.98%	0.11%	37.87%	-72.11%	215.55%	-9.54%	-	-
Horiz. %	140.64%	109.89%	109.77%	79.62%	285.46%	90.46%	100.00%	-
DPS	3.05	1.85	2.77	0.00	2.53	1.50	2.08	28.97%
YoY %	64.86%	-33.21%	0.00%	0.00%	68.67%	-27.88%	-	-
Horiz. %	146.63%	88.94%	133.17%	0.00%	121.63%	72.12%	100.00%	-
NAPS	0.9507	0.9085	0.8893	0.8729	0.783	0.6064	0.6022	35.46%
YoY %	4.65%	2.16%	1.88%	11.48%	29.12%	0.70%	-	-
Horiz. %	157.87%	150.86%	147.68%	144.95%	130.02%	100.70%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	3.29	3.44	3.04	3.03	2.72	3.21	3.54	-
P/RPS	1.24	1.32	1.17	1.27	0.91	1.05	1.07	10.29%
YoY %	-6.06%	12.82%	-7.87%	39.56%	-13.33%	-1.87%	-	-
Horiz. %	115.89%	123.36%	109.35%	118.69%	85.05%	98.13%	100.00%	-
P/EPS	7.73	10.34	9.15	12.56	2.88	9.50	8.77	-8.04%
YoY %	-25.24%	13.01%	-27.15%	336.11%	-69.68%	8.32%	-	-
Horiz. %	88.14%	117.90%	104.33%	143.22%	32.84%	108.32%	100.00%	-
EY	12.93	9.67	10.93	7.96	34.75	10.52	11.41	8.66%
YoY %	33.71%	-11.53%	37.31%	-77.09%	230.32%	-7.80%	-	-
Horiz. %	113.32%	84.75%	95.79%	69.76%	304.56%	92.20%	100.00%	-
DY	3.34	1.94	3.29	0.00	3.68	2.08	2.82	11.90%
YoY %	72.16%	-41.03%	0.00%	0.00%	76.92%	-26.24%	-	-
Horiz. %	118.44%	68.79%	116.67%	0.00%	130.50%	73.76%	100.00%	-
P/NAPS	0.96	1.05	0.95	0.96	0.88	1.19	1.22	-14.72%
YoY %	-8.57%	10.53%	-1.04%	9.09%	-26.05%	-2.46%	-	-
Horiz. %	78.69%	86.07%	77.87%	78.69%	72.13%	97.54%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	18/11/14	28/08/14	29/05/14	27/02/14	29/11/13	29/08/13	-
Price	3.32	3.23	3.13	3.19	2.86	2.65	2.75	-
P/RPS	1.26	1.24	1.21	1.34	0.96	0.87	0.83	31.98%
YoY %	1.61%	2.48%	-9.70%	39.58%	10.34%	4.82%	-	-
Horiz. %	151.81%	149.40%	145.78%	161.45%	115.66%	104.82%	100.00%	-
P/EPS	7.80	9.71	9.42	13.23	3.03	7.85	6.81	9.44%
YoY %	-19.67%	3.08%	-28.80%	336.63%	-61.40%	15.27%	-	-
Horiz. %	114.54%	142.58%	138.33%	194.27%	44.49%	115.27%	100.00%	-
EY	12.82	10.30	10.62	7.56	33.05	12.74	14.68	-8.61%
YoY %	24.47%	-3.01%	40.48%	-77.13%	159.42%	-13.22%	-	-
Horiz. %	87.33%	70.16%	72.34%	51.50%	225.14%	86.78%	100.00%	-
DY	3.31	2.06	3.19	0.00	3.50	2.52	3.64	-6.12%
YoY %	60.68%	-35.42%	0.00%	0.00%	38.89%	-30.77%	-	-
Horiz. %	90.93%	56.59%	87.64%	0.00%	96.15%	69.23%	100.00%	-
P/NAPS	0.97	0.98	0.98	1.01	0.93	0.98	0.95	1.39%
YoY %	-1.02%	0.00%	-2.97%	8.60%	-5.10%	3.16%	-	-
Horiz. %	102.11%	103.16%	103.16%	106.32%	97.89%	103.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos