[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -93.02%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,558,141 3,364,356 2,230,349 1,025,728 4,721,429 3,205,220 2,139,075 65.36%
PBT 960,242 561,014 375,772 142,200 1,900,373 453,225 335,030 101.38%
Tax -148,593 -97,133 -75,300 -31,043 -137,038 -75,397 -58,799 85.21%
NP 811,649 463,881 300,472 111,157 1,763,335 377,828 276,231 104.74%
-
NP to SH 734,011 430,219 286,521 103,990 1,490,371 354,045 260,900 98.91%
-
Tax Rate 15.47% 17.31% 20.04% 21.83% 7.21% 16.64% 17.55% -
Total Cost 3,746,492 2,900,475 1,929,877 914,571 2,958,094 2,827,392 1,862,844 59.12%
-
Net Worth 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 35.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 189,736 86,181 86,197 - 157,695 69,886 64,611 104.66%
Div Payout % 25.85% 20.03% 30.08% - 10.58% 19.74% 24.76% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,916,324 5,653,519 5,533,889 5,432,313 4,872,798 3,773,870 3,747,449 35.47%
NOSH 1,724,875 1,723,633 1,723,952 1,724,543 1,576,957 1,397,729 1,292,223 21.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.81% 13.79% 13.47% 10.84% 37.35% 11.79% 12.91% -
ROE 12.41% 7.61% 5.18% 1.91% 30.59% 9.38% 6.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 264.26 195.19 129.37 59.48 299.40 229.32 165.53 36.47%
EPS 42.55 24.96 16.62 6.03 94.51 25.33 20.19 64.15%
DPS 11.00 5.00 5.00 0.00 10.00 5.00 5.00 68.91%
NAPS 3.43 3.28 3.21 3.15 3.09 2.70 2.90 11.80%
Adjusted Per Share Value based on latest NOSH - 1,724,543
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.49 58.67 38.90 17.89 82.34 55.90 37.30 65.37%
EPS 12.80 7.50 5.00 1.81 25.99 6.17 4.55 98.90%
DPS 3.31 1.50 1.50 0.00 2.75 1.22 1.13 104.32%
NAPS 1.0318 0.986 0.9651 0.9474 0.8498 0.6581 0.6535 35.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.29 3.44 3.04 3.03 2.72 3.21 3.54 -
P/RPS 1.24 1.76 2.35 5.09 0.91 1.40 2.14 -30.42%
P/EPS 7.73 13.78 18.29 50.25 2.88 12.67 17.53 -41.97%
EY 12.93 7.26 5.47 1.99 34.75 7.89 5.70 72.38%
DY 3.34 1.45 1.64 0.00 3.68 1.56 1.41 77.42%
P/NAPS 0.96 1.05 0.95 0.96 0.88 1.19 1.22 -14.72%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 -
Price 3.32 3.23 3.13 3.19 2.86 2.65 2.75 -
P/RPS 1.26 1.65 2.42 5.36 0.96 1.16 1.66 -16.74%
P/EPS 7.80 12.94 18.83 52.90 3.03 10.46 13.62 -30.96%
EY 12.82 7.73 5.31 1.89 33.05 9.56 7.34 44.88%
DY 3.31 1.55 1.60 0.00 3.50 1.89 1.82 48.83%
P/NAPS 0.97 0.98 0.98 1.01 0.93 0.98 0.95 1.39%

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