[SUNWAY] QoQ 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- -38.92%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,118,043 1,021,032 1,241,768 866,979 996,089 814,765 968,606 10.04%
PBT 212,509 122,521 212,096 142,413 193,147 84,899 190,084 7.72%
Tax -32,457 -26,342 -44,148 -32,399 -30,334 -18,501 -59,123 -32.97%
NP 180,052 96,179 167,948 110,014 162,813 66,398 130,961 23.66%
-
NP to SH 170,345 90,555 146,557 94,273 154,335 64,447 123,786 23.74%
-
Tax Rate 15.27% 21.50% 20.82% 22.75% 15.71% 21.79% 31.10% -
Total Cost 937,991 924,853 1,073,820 756,965 833,276 748,367 837,645 7.84%
-
Net Worth 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 16.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 64,622 - 77,533 - - - - -
Div Payout % 37.94% - 52.90% - - - - -
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 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 16.40%
NOSH 1,292,450 1,291,797 1,292,221 1,293,182 1,292,587 1,291,523 1,292,129 0.01%
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 16.10% 9.42% 13.52% 12.69% 16.35% 8.15% 13.52% -
ROE 4.54% 2.49% 5.67% 2.84% 4.76% 2.10% 4.15% -
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 86.51 79.04 96.10 67.04 77.06 63.09 74.96 10.03%
EPS 13.18 7.01 9.95 7.29 11.94 4.99 9.58 23.72%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.82 2.00 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 17.97 16.41 19.95 13.93 16.01 13.09 15.57 10.03%
EPS 2.74 1.46 2.36 1.51 2.48 1.04 1.99 23.78%
DPS 1.04 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5854 0.4153 0.5341 0.5214 0.4939 0.4796 16.41%
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 4.09 3.76 2.48 3.43 2.98 4.17 3.40 13.12%
P/EPS 26.86 42.37 20.98 31.55 19.26 52.71 26.62 0.60%
EY 3.72 2.36 4.77 3.17 5.19 1.90 3.76 -0.71%
DY 1.41 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.05 1.19 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 3.18 4.91 2.59 3.43 2.92 3.63 3.48 -5.83%
P/EPS 20.86 55.35 21.95 31.55 18.84 45.89 27.24 -16.31%
EY 4.79 1.81 4.55 3.17 5.31 2.18 3.67 19.44%
DY 1.82 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.38 1.25 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