[SUNWAY] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.81%
YoY- 200.62%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,592,414 4,558,141 4,694,285 4,566,423 4,479,845 4,475,149 4,386,988 3.10%
PBT 1,011,537 960,242 1,815,230 1,748,183 1,727,120 1,707,441 665,321 32.25%
Tax -154,227 -148,593 -158,774 -153,539 -141,139 -137,038 -119,545 18.52%
NP 857,310 811,649 1,656,456 1,594,644 1,585,981 1,570,403 545,776 35.16%
-
NP to SH 776,561 734,011 1,558,867 1,508,314 1,496,128 1,482,693 500,602 34.04%
-
Tax Rate 15.25% 15.47% 8.75% 8.78% 8.17% 8.03% 17.97% -
Total Cost 3,735,104 3,746,492 3,037,829 2,971,779 2,893,864 2,904,746 3,841,212 -1.85%
-
Net Worth 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 25.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 189,833 189,833 172,358 172,358 150,800 150,800 142,155 21.28%
Div Payout % 24.45% 25.86% 11.06% 11.43% 10.08% 10.17% 28.40% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 25.78%
NOSH 1,734,201 1,727,538 1,722,997 1,723,616 1,724,543 1,723,553 1,603,184 5.38%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.67% 17.81% 35.29% 34.92% 35.40% 35.09% 12.44% -
ROE 12.72% 12.35% 27.58% 27.26% 27.54% 27.75% 11.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 264.81 263.85 272.45 264.93 259.77 259.65 273.64 -2.16%
EPS 44.78 42.49 90.47 87.51 86.76 86.03 31.23 27.18%
DPS 11.00 11.00 10.00 10.00 8.74 8.75 8.87 15.44%
NAPS 3.52 3.44 3.28 3.21 3.15 3.10 2.70 19.35%
Adjusted Per Share Value based on latest NOSH - 1,723,616
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 73.80 73.25 75.43 73.38 71.99 71.91 70.50 3.09%
EPS 12.48 11.80 25.05 24.24 24.04 23.83 8.04 34.09%
DPS 3.05 3.05 2.77 2.77 2.42 2.42 2.28 21.42%
NAPS 0.9809 0.955 0.9082 0.8891 0.8729 0.8586 0.6956 25.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.65 3.29 3.44 3.04 3.03 2.72 3.21 -
P/RPS 1.38 1.25 1.26 1.15 1.17 1.05 1.17 11.64%
P/EPS 8.15 7.74 3.80 3.47 3.49 3.16 10.28 -14.35%
EY 12.27 12.91 26.30 28.79 28.63 31.63 9.73 16.73%
DY 3.01 3.34 2.91 3.29 2.89 3.22 2.76 5.95%
P/NAPS 1.04 0.96 1.05 0.95 0.96 0.88 1.19 -8.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 -
Price 3.52 3.32 3.23 3.13 3.19 2.86 2.65 -
P/RPS 1.33 1.26 1.19 1.18 1.23 1.10 0.97 23.44%
P/EPS 7.86 7.81 3.57 3.58 3.68 3.32 8.49 -5.01%
EY 12.72 12.80 28.01 27.96 27.20 30.08 11.78 5.25%
DY 3.13 3.31 3.10 3.19 2.74 3.06 3.35 -4.43%
P/NAPS 1.00 0.97 0.98 0.98 1.01 0.92 0.98 1.35%

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