[SUNWAY] QoQ TTM 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- 0.91%
YoY- 208.02%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,558,141 4,694,285 4,566,423 4,479,845 4,475,149 4,386,988 4,247,822 4.79%
PBT 960,242 1,815,230 1,748,183 1,727,120 1,707,441 665,321 689,539 24.62%
Tax -148,593 -158,774 -153,539 -141,139 -137,038 -119,545 -135,346 6.40%
NP 811,649 1,656,456 1,594,644 1,585,981 1,570,403 545,776 554,193 28.87%
-
NP to SH 734,011 1,558,867 1,508,314 1,496,128 1,482,693 500,602 501,730 28.78%
-
Tax Rate 15.47% 8.75% 8.78% 8.17% 8.03% 17.97% 19.63% -
Total Cost 3,746,492 3,037,829 2,971,779 2,893,864 2,904,746 3,841,212 3,693,629 0.94%
-
Net Worth 5,942,732 5,651,431 5,532,809 5,432,313 5,343,016 4,328,597 2,584,901 73.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 189,833 172,358 172,358 150,800 150,800 142,155 142,155 21.20%
Div Payout % 25.86% 11.06% 11.43% 10.08% 10.17% 28.40% 28.33% -
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 2,584,901 73.92%
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 17.81% 35.29% 34.92% 35.40% 35.09% 12.44% 13.05% -
ROE 12.35% 27.58% 27.26% 27.54% 27.75% 11.56% 19.41% -
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 263.85 272.45 264.93 259.77 259.65 273.64 328.66 -13.58%
EPS 42.49 90.47 87.51 86.76 86.03 31.23 38.82 6.18%
DPS 11.00 10.00 10.00 8.74 8.75 8.87 11.00 0.00%
NAPS 3.44 3.28 3.21 3.15 3.10 2.70 2.00 43.41%
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 79.49 81.87 79.64 78.13 78.04 76.51 74.08 4.79%
EPS 12.80 27.19 26.30 26.09 25.86 8.73 8.75 28.77%
DPS 3.31 3.01 3.01 2.63 2.63 2.48 2.48 21.15%
NAPS 1.0364 0.9856 0.9649 0.9474 0.9318 0.7549 0.4508 73.92%
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 1.25 1.26 1.15 1.17 1.05 1.17 1.08 10.20%
P/EPS 7.74 3.80 3.47 3.49 3.16 10.28 9.12 -10.33%
EY 12.91 26.30 28.79 28.63 31.63 9.73 10.97 11.43%
DY 3.34 2.91 3.29 2.89 3.22 2.76 3.11 4.85%
P/NAPS 0.96 1.05 0.95 0.96 0.88 1.19 1.77 -33.41%
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 1.26 1.19 1.18 1.23 1.10 0.97 0.84 30.94%
P/EPS 7.81 3.57 3.58 3.68 3.32 8.49 7.08 6.74%
EY 12.80 28.01 27.96 27.20 30.08 11.78 14.12 -6.31%
DY 3.31 3.10 3.19 2.74 3.06 3.35 4.00 -11.82%
P/NAPS 0.97 0.98 0.98 1.01 0.92 0.98 1.38 -20.89%

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