[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.15%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,101,521 1,060,001 4,558,141 3,364,356 2,230,349 1,025,728 4,721,429 -41.79%
PBT 474,418 193,495 960,242 561,014 375,772 142,200 1,900,373 -60.45%
Tax -69,154 -36,077 -148,593 -97,133 -75,300 -31,043 -137,038 -36.69%
NP 405,264 157,418 811,649 463,881 300,472 111,157 1,763,335 -62.58%
-
NP to SH 384,448 146,540 734,011 430,219 286,521 103,990 1,490,371 -59.57%
-
Tax Rate 14.58% 18.64% 15.47% 17.31% 20.04% 21.83% 7.21% -
Total Cost 1,696,257 902,583 3,746,492 2,900,475 1,929,877 914,571 2,958,094 -31.04%
-
Net Worth 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 17.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 87,255 - 189,736 86,181 86,197 - 157,695 -32.67%
Div Payout % 22.70% - 25.85% 20.03% 30.08% - 10.58% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 17.41%
NOSH 1,745,111 1,734,201 1,724,875 1,723,633 1,723,952 1,724,543 1,576,957 7.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.28% 14.85% 17.81% 13.79% 13.47% 10.84% 37.35% -
ROE 6.21% 2.40% 12.41% 7.61% 5.18% 1.91% 30.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 120.42 61.12 264.26 195.19 129.37 59.48 299.40 -45.60%
EPS 22.03 8.45 42.55 24.96 16.62 6.03 94.51 -62.22%
DPS 5.00 0.00 11.00 5.00 5.00 0.00 10.00 -37.08%
NAPS 3.55 3.52 3.43 3.28 3.21 3.15 3.09 9.72%
Adjusted Per Share Value based on latest NOSH - 1,722,997
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.65 18.49 79.49 58.67 38.90 17.89 82.34 -41.78%
EPS 6.70 2.56 12.80 7.50 5.00 1.81 25.99 -59.59%
DPS 1.52 0.00 3.31 1.50 1.50 0.00 2.75 -32.72%
NAPS 1.0804 1.0646 1.0318 0.986 0.9651 0.9474 0.8498 17.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.44 3.65 3.29 3.44 3.04 3.03 2.72 -
P/RPS 2.86 5.97 1.24 1.76 2.35 5.09 0.91 115.01%
P/EPS 15.62 43.20 7.73 13.78 18.29 50.25 2.88 209.64%
EY 6.40 2.32 12.93 7.26 5.47 1.99 34.75 -67.72%
DY 1.45 0.00 3.34 1.45 1.64 0.00 3.68 -46.34%
P/NAPS 0.97 1.04 0.96 1.05 0.95 0.96 0.88 6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 -
Price 3.40 3.52 3.32 3.23 3.13 3.19 2.86 -
P/RPS 2.82 5.76 1.26 1.65 2.42 5.36 0.96 105.51%
P/EPS 15.43 41.66 7.80 12.94 18.83 52.90 3.03 196.87%
EY 6.48 2.40 12.82 7.73 5.31 1.89 33.05 -66.35%
DY 1.47 0.00 3.31 1.55 1.60 0.00 3.50 -44.00%
P/NAPS 0.96 1.00 0.97 0.98 0.98 1.01 0.93 2.14%

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