[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 69.74%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,203,042 4,460,698 4,278,150 3,621,708 3,672,552 2,021,700 1,829,261 14.86%
PBT 948,836 751,544 670,060 556,092 452,452 219,176 102,281 44.93%
Tax -138,308 -150,600 -117,598 -97,670 -41,976 -31,042 -21,510 36.34%
NP 810,528 600,944 552,462 458,422 410,476 188,134 80,770 46.83%
-
NP to SH 768,896 573,042 521,800 437,564 353,408 177,010 73,302 47.92%
-
Tax Rate 14.58% 20.04% 17.55% 17.56% 9.28% 14.16% 21.03% -
Total Cost 3,392,514 3,859,754 3,725,688 3,163,286 3,262,076 1,833,566 1,748,490 11.67%
-
Net Worth 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 622,748 46.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 174,511 172,395 129,222 - - - - -
Div Payout % 22.70% 30.08% 24.76% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 812,977 622,748 46.62%
NOSH 1,745,111 1,723,952 1,292,223 1,292,274 1,292,640 576,579 523,317 22.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.28% 13.47% 12.91% 12.66% 11.18% 9.31% 4.42% -
ROE 12.41% 10.36% 13.92% 13.49% 12.66% 21.77% 11.77% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 240.85 258.75 331.07 280.26 284.11 350.64 349.55 -6.01%
EPS 44.06 33.24 40.38 33.86 27.34 30.70 14.01 21.03%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.21 2.90 2.51 2.16 1.41 1.19 19.97%
Adjusted Per Share Value based on latest NOSH - 1,292,587
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 67.54 71.68 68.75 58.20 59.02 32.49 29.40 14.86%
EPS 12.36 9.21 8.39 7.03 5.68 2.84 1.18 47.89%
DPS 2.80 2.77 2.08 0.00 0.00 0.00 0.00 -
NAPS 0.9955 0.8893 0.6022 0.5212 0.4487 0.1306 0.1001 46.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 30/06/10 30/06/09 -
Price 3.44 3.04 3.54 2.30 2.33 1.50 1.17 -
P/RPS 1.43 1.17 1.07 0.82 0.82 0.43 0.00 -
P/EPS 7.81 9.15 8.77 6.79 8.52 4.89 0.00 -
EY 12.81 10.93 11.41 14.72 11.73 20.47 0.00 -
DY 2.91 3.29 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.22 0.92 1.08 1.06 1.17 -3.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 24/08/10 25/08/09 -
Price 3.40 3.13 2.75 2.25 2.29 1.64 1.47 -
P/RPS 1.41 1.21 0.83 0.80 0.81 0.47 0.00 -
P/EPS 7.72 9.42 6.81 6.65 8.38 5.34 0.00 -
EY 12.96 10.62 14.68 15.05 11.94 18.72 0.00 -
DY 2.94 3.19 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.95 0.90 1.06 1.16 1.47 -6.85%

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