[SUNWAY] YoY Annualized Quarter 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- 37.76%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,664,588 4,449,388 4,203,042 4,460,698 4,278,150 3,621,708 3,672,552 4.06%
PBT 849,130 759,710 948,836 751,544 670,060 556,092 452,452 11.05%
Tax -130,994 -113,444 -138,308 -150,600 -117,598 -97,670 -41,976 20.86%
NP 718,136 646,266 810,528 600,944 552,462 458,422 410,476 9.76%
-
NP to SH 609,710 512,926 768,896 573,042 521,800 437,564 353,408 9.50%
-
Tax Rate 15.43% 14.93% 14.58% 20.04% 17.55% 17.56% 9.28% -
Total Cost 3,946,452 3,803,122 3,392,514 3,859,754 3,725,688 3,163,286 3,262,076 3.22%
-
Net Worth 7,575,555 6,656,004 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 18.08%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 285,101 188,022 174,511 172,395 129,222 - - -
Div Payout % 46.76% 36.66% 22.70% 30.08% 24.76% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 7,575,555 6,656,004 6,195,144 5,533,889 3,747,449 3,243,607 2,792,104 18.08%
NOSH 2,036,439 1,880,227 1,745,111 1,723,952 1,292,223 1,292,274 1,292,640 7.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.40% 14.52% 19.28% 13.47% 12.91% 12.66% 11.18% -
ROE 8.05% 7.71% 12.41% 10.36% 13.92% 13.49% 12.66% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 229.06 236.64 240.85 258.75 331.07 280.26 284.11 -3.52%
EPS 29.94 27.28 44.06 33.24 40.38 33.86 27.34 1.52%
DPS 14.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 3.72 3.54 3.55 3.21 2.90 2.51 2.16 9.47%
Adjusted Per Share Value based on latest NOSH - 1,723,616
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 81.35 77.60 73.30 77.79 74.61 63.16 64.05 4.06%
EPS 10.63 8.95 13.41 9.99 9.10 7.63 6.16 9.51%
DPS 4.97 3.28 3.04 3.01 2.25 0.00 0.00 -
NAPS 1.3211 1.1608 1.0804 0.9651 0.6535 0.5657 0.4869 18.08%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 19/01/11 -
Price 3.92 3.00 3.44 3.04 3.54 2.30 2.33 -
P/RPS 1.71 1.27 1.43 1.17 1.07 0.82 0.82 13.01%
P/EPS 13.09 11.00 7.81 9.15 8.77 6.79 8.52 7.41%
EY 7.64 9.09 12.81 10.93 11.41 14.72 11.73 -6.89%
DY 3.57 3.33 2.91 3.29 2.82 0.00 0.00 -
P/NAPS 1.05 0.85 0.97 0.95 1.22 0.92 1.08 -0.46%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 -
Price 4.35 3.01 3.40 3.13 2.75 2.25 2.29 -
P/RPS 1.90 1.27 1.41 1.21 0.83 0.80 0.81 15.25%
P/EPS 14.53 11.03 7.72 9.42 6.81 6.65 8.38 9.59%
EY 6.88 9.06 12.96 10.62 14.68 15.05 11.94 -8.77%
DY 3.22 3.32 2.94 3.19 3.64 0.00 0.00 -
P/NAPS 1.17 0.85 0.96 0.98 0.95 0.90 1.06 1.65%

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