[SUNWAY] QoQ TTM 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- 10.42%
YoY- 67.45%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,247,822 4,125,868 3,919,601 3,599,238 3,713,491 3,719,967 3,738,913 8.88%
PBT 689,539 670,177 632,555 612,514 558,866 512,726 507,046 22.76%
Tax -135,346 -133,223 -125,382 -121,567 -126,681 -127,037 -98,834 23.34%
NP 554,193 536,954 507,173 490,947 432,185 385,689 408,212 22.63%
-
NP to SH 501,730 485,720 459,612 454,682 411,792 365,872 369,714 22.59%
-
Tax Rate 19.63% 19.88% 19.82% 19.85% 22.67% 24.78% 19.49% -
Total Cost 3,693,629 3,588,914 3,412,428 3,108,291 3,281,306 3,334,278 3,330,701 7.14%
-
Net Worth 2,584,901 2,583,594 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 -9.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 142,155 77,533 77,533 - - - - -
Div Payout % 28.33% 15.96% 16.87% - - - - -
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 2,584,901 2,583,594 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 -9.15%
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 13.05% 13.01% 12.94% 13.64% 11.64% 10.37% 10.92% -
ROE 19.41% 18.80% 17.78% 13.68% 12.69% 11.90% 12.39% -
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 328.66 319.39 303.32 278.32 287.29 288.03 289.36 8.86%
EPS 38.82 37.60 35.57 35.16 31.86 28.33 28.61 22.58%
DPS 11.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.57 2.51 2.38 2.31 -9.16%
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 68.26 66.30 62.99 57.84 59.67 59.78 60.08 8.89%
EPS 8.06 7.81 7.39 7.31 6.62 5.88 5.94 22.58%
DPS 2.28 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.4154 0.4152 0.4153 0.5341 0.5214 0.4939 0.4796 -9.14%
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 1.08 0.93 0.78 0.83 0.80 0.91 0.88 14.64%
P/EPS 9.12 7.90 6.69 6.54 7.22 9.28 8.91 1.56%
EY 10.97 12.66 14.94 15.29 13.85 10.77 11.22 -1.49%
DY 3.11 2.02 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.49 1.19 0.89 0.92 1.11 1.10 37.35%
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 0.84 1.21 0.82 0.83 0.78 0.80 0.90 -4.49%
P/EPS 7.08 10.32 7.00 6.54 7.06 8.08 9.12 -15.54%
EY 14.12 9.69 14.28 15.29 14.16 12.37 10.96 18.41%
DY 4.00 1.55 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.94 1.25 0.89 0.90 0.96 1.13 14.26%

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