[SUNWAY] QoQ Cumulative 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- 43.09%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,139,075 1,021,032 4,128,837 2,677,833 1,810,854 814,765 3,738,913 -31.10%
PBT 335,030 122,521 839,662 420,459 278,046 84,899 507,046 -24.15%
Tax -58,799 -26,342 -115,382 -81,234 -48,835 -18,501 -98,834 -29.28%
NP 276,231 96,179 724,280 339,225 229,211 66,398 408,212 -22.94%
-
NP to SH 260,900 90,555 438,826 313,055 218,782 64,447 369,714 -20.75%
-
Tax Rate 17.55% 21.50% 13.74% 19.32% 17.56% 21.79% 19.49% -
Total Cost 1,862,844 924,853 3,404,557 2,338,608 1,581,643 748,367 3,330,701 -32.14%
-
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 64,611 - 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 6.96% 2.49% 13.64% 9.42% 6.75% 2.10% 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 165.53 79.04 319.47 207.17 140.13 63.09 289.23 -31.09%
EPS 20.19 7.01 29.88 24.22 16.93 4.99 28.60 -20.73%
DPS 5.00 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 37.30 17.81 72.01 46.70 31.58 14.21 65.21 -31.11%
EPS 4.55 1.58 7.65 5.46 3.82 1.12 6.45 -20.77%
DPS 1.13 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 2.14 3.76 0.74 1.11 1.64 4.17 0.88 80.93%
P/EPS 17.53 42.37 7.01 9.50 13.59 52.71 8.92 56.96%
EY 5.70 2.36 14.27 10.53 7.36 1.90 11.22 -36.35%
DY 1.41 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 1.66 4.91 0.78 1.11 1.61 3.63 0.90 50.45%
P/EPS 13.62 55.35 7.33 9.50 13.29 45.89 9.13 30.59%
EY 7.34 1.81 13.64 10.53 7.52 2.18 10.96 -23.47%
DY 1.82 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