[SUNWAY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 175.53%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,060,001 4,558,141 3,364,356 2,230,349 1,025,728 4,721,429 3,205,220 -52.20%
PBT 193,495 960,242 561,014 375,772 142,200 1,900,373 453,225 -43.33%
Tax -36,077 -148,593 -97,133 -75,300 -31,043 -137,038 -75,397 -38.85%
NP 157,418 811,649 463,881 300,472 111,157 1,763,335 377,828 -44.24%
-
NP to SH 146,540 734,011 430,219 286,521 103,990 1,490,371 354,045 -44.49%
-
Tax Rate 18.64% 15.47% 17.31% 20.04% 21.83% 7.21% 16.64% -
Total Cost 902,583 3,746,492 2,900,475 1,929,877 914,571 2,958,094 2,827,392 -53.32%
-
Net Worth 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 37.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 189,736 86,181 86,197 - 157,695 69,886 -
Div Payout % - 25.85% 20.03% 30.08% - 10.58% 19.74% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 37.83%
NOSH 1,734,201 1,724,875 1,723,633 1,723,952 1,724,543 1,576,957 1,397,729 15.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.85% 17.81% 13.79% 13.47% 10.84% 37.35% 11.79% -
ROE 2.40% 12.41% 7.61% 5.18% 1.91% 30.59% 9.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.12 264.26 195.19 129.37 59.48 299.40 229.32 -58.61%
EPS 8.45 42.55 24.96 16.62 6.03 94.51 25.33 -51.93%
DPS 0.00 11.00 5.00 5.00 0.00 10.00 5.00 -
NAPS 3.52 3.43 3.28 3.21 3.15 3.09 2.70 19.35%
Adjusted Per Share Value based on latest NOSH - 1,723,616
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.49 79.49 58.67 38.90 17.89 82.34 55.90 -52.20%
EPS 2.56 12.80 7.50 5.00 1.81 25.99 6.17 -44.40%
DPS 0.00 3.31 1.50 1.50 0.00 2.75 1.22 -
NAPS 1.0646 1.0318 0.986 0.9651 0.9474 0.8498 0.6581 37.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.65 3.29 3.44 3.04 3.03 2.72 3.21 -
P/RPS 5.97 1.24 1.76 2.35 5.09 0.91 1.40 163.19%
P/EPS 43.20 7.73 13.78 18.29 50.25 2.88 12.67 126.70%
EY 2.32 12.93 7.26 5.47 1.99 34.75 7.89 -55.81%
DY 0.00 3.34 1.45 1.64 0.00 3.68 1.56 -
P/NAPS 1.04 0.96 1.05 0.95 0.96 0.88 1.19 -8.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 3.52 3.32 3.23 3.13 3.19 2.86 2.65 -
P/RPS 5.76 1.26 1.65 2.42 5.36 0.96 1.16 191.34%
P/EPS 41.66 7.80 12.94 18.83 52.90 3.03 10.46 151.47%
EY 2.40 12.82 7.73 5.31 1.89 33.05 9.56 -60.23%
DY 0.00 3.31 1.55 1.60 0.00 3.50 1.89 -
P/NAPS 1.00 0.97 0.98 0.98 1.01 0.93 0.98 1.35%

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