[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.57%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,128,837 2,677,833 1,810,854 814,765 3,738,913 2,770,307 1,836,276 71.20%
PBT 839,662 420,459 278,046 84,899 507,046 316,962 226,226 138.77%
Tax -115,382 -81,234 -48,835 -18,501 -98,834 -39,711 -20,988 209.88%
NP 724,280 339,225 229,211 66,398 408,212 277,251 205,238 130.90%
-
NP to SH 438,826 313,055 218,782 64,447 369,714 245,928 176,704 82.88%
-
Tax Rate 13.74% 19.32% 17.56% 21.79% 19.49% 12.53% 9.28% -
Total Cost 3,404,557 2,338,608 1,581,643 748,367 3,330,701 2,493,056 1,631,038 62.96%
-
Net Worth 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 9.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 77,544 - - - - - - -
Div Payout % 17.67% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 2,792,104 9.88%
NOSH 1,292,413 1,292,547 1,292,274 1,291,523 1,292,706 1,292,317 1,292,640 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.54% 12.67% 12.66% 8.15% 10.92% 10.01% 11.18% -
ROE 13.64% 9.42% 6.75% 2.10% 12.38% 8.73% 6.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 319.47 207.17 140.13 63.09 289.23 214.37 142.06 71.22%
EPS 29.88 24.22 16.93 4.99 28.60 19.03 13.67 68.02%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.57 2.51 2.38 2.31 2.18 2.16 9.89%
Adjusted Per Share Value based on latest NOSH - 1,291,523
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.01 46.70 31.58 14.21 65.21 48.31 32.02 71.23%
EPS 7.65 5.46 3.82 1.12 6.45 4.29 3.08 82.89%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5612 0.5793 0.5657 0.5361 0.5208 0.4913 0.4869 9.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 -
Price 2.38 2.30 2.30 2.63 2.55 1.89 2.33 -
P/RPS 0.74 1.11 1.64 4.17 0.88 0.88 1.64 -41.02%
P/EPS 7.01 9.50 13.59 52.71 8.92 9.93 17.04 -44.53%
EY 14.27 10.53 7.36 1.90 11.22 10.07 5.87 80.31%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.92 1.11 1.10 0.87 1.08 -7.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 -
Price 2.49 2.30 2.25 2.29 2.61 2.22 2.29 -
P/RPS 0.78 1.11 1.61 3.63 0.90 1.04 1.61 -38.17%
P/EPS 7.33 9.50 13.29 45.89 9.13 11.67 16.75 -42.21%
EY 13.64 10.53 7.52 2.18 10.96 8.57 5.97 73.03%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.90 0.96 1.13 1.02 1.06 -3.79%

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