[SUNWAY] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 196.18%
YoY- 222.6%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,694,285 4,566,423 4,479,845 4,475,149 4,386,988 4,247,822 4,125,868 8.97%
PBT 1,815,230 1,748,183 1,727,120 1,707,441 665,321 689,539 670,177 94.19%
Tax -158,774 -153,539 -141,139 -137,038 -119,545 -135,346 -133,223 12.39%
NP 1,656,456 1,594,644 1,585,981 1,570,403 545,776 554,193 536,954 111.76%
-
NP to SH 1,558,867 1,508,314 1,496,128 1,482,693 500,602 501,730 485,720 117.42%
-
Tax Rate 8.75% 8.78% 8.17% 8.03% 17.97% 19.63% 19.88% -
Total Cost 3,037,829 2,971,779 2,893,864 2,904,746 3,841,212 3,693,629 3,588,914 -10.50%
-
Net Worth 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 2,584,901 2,583,594 68.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 172,358 172,358 150,800 150,800 142,155 142,155 77,533 70.24%
Div Payout % 11.06% 11.43% 10.08% 10.17% 28.40% 28.33% 15.96% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 2,584,901 2,583,594 68.42%
NOSH 1,722,997 1,723,616 1,724,543 1,723,553 1,603,184 1,292,450 1,291,797 21.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.29% 34.92% 35.40% 35.09% 12.44% 13.05% 13.01% -
ROE 27.58% 27.26% 27.54% 27.75% 11.56% 19.41% 18.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 272.45 264.93 259.77 259.65 273.64 328.66 319.39 -10.04%
EPS 90.47 87.51 86.76 86.03 31.23 38.82 37.60 79.46%
DPS 10.00 10.00 8.74 8.75 8.87 11.00 6.00 40.52%
NAPS 3.28 3.21 3.15 3.10 2.70 2.00 2.00 39.02%
Adjusted Per Share Value based on latest NOSH - 1,723,553
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.87 79.64 78.13 78.04 76.51 74.08 71.95 8.98%
EPS 27.19 26.30 26.09 25.86 8.73 8.75 8.47 117.45%
DPS 3.01 3.01 2.63 2.63 2.48 2.48 1.35 70.58%
NAPS 0.9856 0.9649 0.9474 0.9318 0.7549 0.4508 0.4506 68.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.44 3.04 3.03 2.72 3.21 3.54 2.97 -
P/RPS 1.26 1.15 1.17 1.05 1.17 1.08 0.93 22.41%
P/EPS 3.80 3.47 3.49 3.16 10.28 9.12 7.90 -38.58%
EY 26.30 28.79 28.63 31.63 9.73 10.97 12.66 62.73%
DY 2.91 3.29 2.89 3.22 2.76 3.11 2.02 27.52%
P/NAPS 1.05 0.95 0.96 0.88 1.19 1.77 1.49 -20.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 30/05/13 -
Price 3.23 3.13 3.19 2.86 2.65 2.75 3.88 -
P/RPS 1.19 1.18 1.23 1.10 0.97 0.84 1.21 -1.10%
P/EPS 3.57 3.58 3.68 3.32 8.49 7.08 10.32 -50.68%
EY 28.01 27.96 27.20 30.08 11.78 14.12 9.69 102.78%
DY 3.10 3.19 2.74 3.06 3.35 4.00 1.55 58.67%
P/NAPS 0.98 0.98 1.01 0.92 0.98 1.38 1.94 -36.54%

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