[SUNWAY] QoQ 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- -21.27%
YoY- 54.27%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,041,520 1,060,001 1,193,785 1,134,007 1,204,621 1,025,728 1,329,929 -15.07%
PBT 280,923 193,495 399,228 185,242 233,572 142,200 1,254,216 -63.21%
Tax -33,077 -36,077 -51,460 -21,833 -44,857 -30,443 -61,641 -34.04%
NP 247,846 157,418 347,768 163,409 188,715 111,757 1,192,575 -65.01%
-
NP to SH 237,908 146,540 303,792 143,698 182,531 103,990 1,128,648 -64.68%
-
Tax Rate 11.77% 18.64% 12.89% 11.79% 19.20% 21.41% 4.91% -
Total Cost 793,674 902,583 846,017 970,598 1,015,906 913,971 137,354 223.04%
-
Net Worth 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 10.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 87,853 - 103,652 - 86,180 - 86,177 1.29%
Div Payout % 36.93% - 34.12% - 47.21% - 7.64% -
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 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 10.90%
NOSH 1,757,075 1,734,201 1,727,538 1,722,997 1,723,616 1,724,543 1,723,553 1.29%
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 23.80% 14.85% 29.13% 14.41% 15.67% 10.90% 89.67% -
ROE 3.81% 2.40% 5.11% 2.54% 3.30% 1.91% 21.12% -
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 59.28 61.12 69.10 65.82 69.89 59.48 77.16 -16.15%
EPS 13.54 8.45 17.58 8.34 10.59 6.03 65.49 -65.13%
DPS 5.00 0.00 6.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.55 3.52 3.44 3.28 3.21 3.15 3.10 9.48%
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 18.16 18.49 20.82 19.78 21.01 17.89 23.19 -15.07%
EPS 4.15 2.56 5.30 2.51 3.18 1.81 19.68 -64.67%
DPS 1.53 0.00 1.81 0.00 1.50 0.00 1.50 1.33%
NAPS 1.0878 1.0646 1.0364 0.9856 0.9649 0.9474 0.9318 10.90%
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 5.80 5.97 4.76 5.23 4.35 5.09 3.53 39.36%
P/EPS 25.41 43.20 18.71 41.25 28.71 50.25 4.15 235.79%
EY 3.94 2.32 5.35 2.42 3.48 1.99 24.07 -70.17%
DY 1.45 0.00 1.82 0.00 1.64 0.00 1.84 -14.72%
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 5.74 5.76 4.80 4.91 4.48 5.36 3.71 33.87%
P/EPS 25.11 41.66 18.88 38.73 29.56 52.90 4.37 221.83%
EY 3.98 2.40 5.30 2.58 3.38 1.89 22.90 -68.95%
DY 1.47 0.00 1.81 0.00 1.60 0.00 1.75 -11.00%
P/NAPS 0.96 1.00 0.97 0.98 0.98 1.01 0.92 2.88%

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