[SUNWAY] QoQ 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- -90.79%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,193,785 1,134,007 1,204,621 1,025,728 1,329,929 1,006,145 1,118,043 4.45%
PBT 399,228 185,242 233,572 142,200 1,254,216 118,195 212,509 52.07%
Tax -51,460 -21,833 -44,857 -30,443 -61,641 -16,598 -32,457 35.85%
NP 347,768 163,409 188,715 111,757 1,192,575 101,597 180,052 54.90%
-
NP to SH 303,792 143,698 182,531 103,990 1,128,648 93,145 170,345 46.90%
-
Tax Rate 12.89% 11.79% 19.20% 21.41% 4.91% 14.04% 15.27% -
Total Cost 846,017 970,598 1,015,906 913,971 137,354 904,548 937,991 -6.63%
-
Net Worth 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 3,748,107 35.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 103,652 - 86,180 - 86,177 - 64,622 36.90%
Div Payout % 34.12% - 47.21% - 7.64% - 37.94% -
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 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 3,748,107 35.85%
NOSH 1,727,538 1,722,997 1,723,616 1,724,543 1,723,553 1,603,184 1,292,450 21.27%
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 29.13% 14.41% 15.67% 10.90% 89.67% 10.10% 16.10% -
ROE 5.11% 2.54% 3.30% 1.91% 21.12% 2.15% 4.54% -
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 69.10 65.82 69.89 59.48 77.16 62.76 86.51 -13.87%
EPS 17.58 8.34 10.59 6.03 65.49 5.81 13.18 21.10%
DPS 6.00 0.00 5.00 0.00 5.00 0.00 5.00 12.88%
NAPS 3.44 3.28 3.21 3.15 3.10 2.70 2.90 12.02%
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 20.82 19.78 21.01 17.89 23.19 17.55 19.50 4.45%
EPS 5.30 2.51 3.18 1.81 19.68 1.62 2.97 46.96%
DPS 1.81 0.00 1.50 0.00 1.50 0.00 1.13 36.78%
NAPS 1.0364 0.9856 0.9649 0.9474 0.9318 0.7549 0.6537 35.85%
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 4.76 5.23 4.35 5.09 3.53 5.11 4.09 10.61%
P/EPS 18.71 41.25 28.71 50.25 4.15 55.25 26.86 -21.36%
EY 5.35 2.42 3.48 1.99 24.07 1.81 3.72 27.32%
DY 1.82 0.00 1.64 0.00 1.84 0.00 1.41 18.49%
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 4.80 4.91 4.48 5.36 3.71 4.22 3.18 31.48%
P/EPS 18.88 38.73 29.56 52.90 4.37 45.61 20.86 -6.41%
EY 5.30 2.58 3.38 1.89 22.90 2.19 4.79 6.95%
DY 1.81 0.00 1.60 0.00 1.75 0.00 1.82 -0.36%
P/NAPS 0.97 0.98 0.98 1.01 0.92 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