[SUNWAY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -38.21%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,329,929 1,006,145 1,118,043 1,021,032 1,241,768 866,979 996,089 21.18%
PBT 1,254,216 118,195 212,509 122,521 212,096 142,413 193,147 246.87%
Tax -61,641 -16,598 -32,457 -26,342 -44,148 -32,399 -30,334 60.22%
NP 1,192,575 101,597 180,052 96,179 167,948 110,014 162,813 275.79%
-
NP to SH 1,128,648 93,145 170,345 90,555 146,557 94,273 154,335 275.39%
-
Tax Rate 4.91% 14.04% 15.27% 21.50% 20.82% 22.75% 15.71% -
Total Cost 137,354 904,548 937,991 924,853 1,073,820 756,965 833,276 -69.83%
-
Net Worth 5,343,016 4,328,597 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 39.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 86,177 - 64,622 - 77,533 - - -
Div Payout % 7.64% - 37.94% - 52.90% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,343,016 4,328,597 3,748,107 3,642,868 2,584,443 3,323,478 3,244,395 39.32%
NOSH 1,723,553 1,603,184 1,292,450 1,291,797 1,292,221 1,293,182 1,292,587 21.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 89.67% 10.10% 16.10% 9.42% 13.52% 12.69% 16.35% -
ROE 21.12% 2.15% 4.54% 2.49% 5.67% 2.84% 4.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.16 62.76 86.51 79.04 96.10 67.04 77.06 0.08%
EPS 65.49 5.81 13.18 7.01 9.95 7.29 11.94 210.05%
DPS 5.00 0.00 5.00 0.00 6.00 0.00 0.00 -
NAPS 3.10 2.70 2.90 2.82 2.00 2.57 2.51 15.06%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.37 16.17 17.97 16.41 19.95 13.93 16.01 21.16%
EPS 18.14 1.50 2.74 1.46 2.36 1.51 2.48 275.44%
DPS 1.38 0.00 1.04 0.00 1.25 0.00 0.00 -
NAPS 0.8586 0.6956 0.6023 0.5854 0.4153 0.5341 0.5214 39.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.72 3.21 3.54 2.97 2.38 2.30 2.30 -
P/RPS 3.53 5.11 4.09 3.76 2.48 3.43 2.98 11.91%
P/EPS 4.15 55.25 26.86 42.37 20.98 31.55 19.26 -63.95%
EY 24.07 1.81 3.72 2.36 4.77 3.17 5.19 177.32%
DY 1.84 0.00 1.41 0.00 2.52 0.00 0.00 -
P/NAPS 0.88 1.19 1.22 1.05 1.19 0.89 0.92 -2.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 28/08/12 -
Price 2.86 2.65 2.75 3.88 2.49 2.30 2.25 -
P/RPS 3.71 4.22 3.18 4.91 2.59 3.43 2.92 17.25%
P/EPS 4.37 45.61 20.86 55.35 21.95 31.55 18.84 -62.14%
EY 22.90 2.19 4.79 1.81 4.55 3.17 5.31 164.24%
DY 1.75 0.00 1.82 0.00 2.41 0.00 0.00 -
P/NAPS 0.92 0.98 0.95 1.38 1.25 0.89 0.90 1.47%

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