[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 35.7%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,230,349 1,025,728 4,721,429 3,205,220 2,139,075 1,021,032 4,128,837 -33.74%
PBT 375,772 142,200 1,900,373 453,225 335,030 122,521 839,662 -41.57%
Tax -75,300 -31,043 -137,038 -75,397 -58,799 -26,342 -115,382 -24.82%
NP 300,472 111,157 1,763,335 377,828 276,231 96,179 724,280 -44.46%
-
NP to SH 286,521 103,990 1,490,371 354,045 260,900 90,555 438,826 -24.79%
-
Tax Rate 20.04% 21.83% 7.21% 16.64% 17.55% 21.50% 13.74% -
Total Cost 1,929,877 914,571 2,958,094 2,827,392 1,862,844 924,853 3,404,557 -31.57%
-
Net Worth 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 43.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 86,197 - 157,695 69,886 64,611 - 77,544 7.32%
Div Payout % 30.08% - 10.58% 19.74% 24.76% - 17.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 3,642,868 3,218,109 43.67%
NOSH 1,723,952 1,724,543 1,576,957 1,397,729 1,292,223 1,291,797 1,292,413 21.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.47% 10.84% 37.35% 11.79% 12.91% 9.42% 17.54% -
ROE 5.18% 1.91% 30.59% 9.38% 6.96% 2.49% 13.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.37 59.48 299.40 229.32 165.53 79.04 319.47 -45.35%
EPS 16.62 6.03 94.51 25.33 20.19 7.01 29.88 -32.43%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 6.00 -11.47%
NAPS 3.21 3.15 3.09 2.70 2.90 2.82 2.49 18.50%
Adjusted Per Share Value based on latest NOSH - 1,603,184
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.84 16.48 75.87 51.51 34.37 16.41 66.35 -33.74%
EPS 4.60 1.67 23.95 5.69 4.19 1.46 7.05 -24.83%
DPS 1.39 0.00 2.53 1.12 1.04 0.00 1.25 7.35%
NAPS 0.8893 0.8729 0.783 0.6064 0.6022 0.5854 0.5171 43.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.04 3.03 2.72 3.21 3.54 2.97 2.38 -
P/RPS 2.35 5.09 0.91 1.40 2.14 3.76 0.74 116.50%
P/EPS 18.29 50.25 2.88 12.67 17.53 42.37 7.01 89.85%
EY 5.47 1.99 34.75 7.89 5.70 2.36 14.27 -47.32%
DY 1.64 0.00 3.68 1.56 1.41 0.00 2.52 -24.96%
P/NAPS 0.95 0.96 0.88 1.19 1.22 1.05 0.96 -0.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 3.13 3.19 2.86 2.65 2.75 3.88 2.49 -
P/RPS 2.42 5.36 0.96 1.16 1.66 4.91 0.78 113.16%
P/EPS 18.83 52.90 3.03 10.46 13.62 55.35 7.33 87.89%
EY 5.31 1.89 33.05 9.56 7.34 1.81 13.64 -46.77%
DY 1.60 0.00 3.50 1.89 1.82 0.00 2.41 -23.95%
P/NAPS 0.98 1.01 0.93 0.98 0.95 1.38 1.00 -1.34%

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