[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.53%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,482,916 4,070,085 4,485,808 4,273,626 3,570,444 3,693,742 1,999,820 14.38%
PBT 784,533 860,498 748,018 604,300 560,612 422,616 227,502 22.89%
Tax -125,906 -134,176 -129,510 -100,529 -108,312 -52,948 -33,226 24.83%
NP 658,626 726,322 618,508 503,770 452,300 369,668 194,276 22.54%
-
NP to SH 533,424 690,342 573,625 472,060 417,406 327,904 182,665 19.53%
-
Tax Rate 16.05% 15.59% 17.31% 16.64% 19.32% 12.53% 14.60% -
Total Cost 3,824,289 3,343,762 3,867,300 3,769,856 3,118,144 3,324,074 1,805,544 13.31%
-
Net Worth 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 859,488 41.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 128,597 724,462 114,908 93,181 - - - -
Div Payout % 24.11% 104.94% 20.03% 19.74% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 859,488 41.60%
NOSH 1,928,968 1,752,731 1,723,633 1,397,729 1,292,547 1,292,317 576,837 22.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.69% 17.85% 13.79% 11.79% 12.67% 10.01% 9.71% -
ROE 7.68% 10.31% 10.15% 12.51% 12.57% 11.64% 21.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 232.40 232.21 260.25 305.75 276.23 285.82 346.69 -6.44%
EPS 27.65 39.39 33.28 33.77 32.29 25.37 31.67 -2.23%
DPS 6.67 41.33 6.67 6.67 0.00 0.00 0.00 -
NAPS 3.60 3.82 3.28 2.70 2.57 2.18 1.49 15.82%
Adjusted Per Share Value based on latest NOSH - 1,603,184
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.18 70.98 78.23 74.53 62.27 64.42 34.88 14.38%
EPS 9.30 12.04 10.00 8.23 7.28 5.72 3.19 19.50%
DPS 2.24 12.63 2.00 1.63 0.00 0.00 0.00 -
NAPS 1.2111 1.1677 0.986 0.6581 0.5793 0.4913 0.1499 41.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.10 3.15 3.44 3.21 2.30 1.89 1.93 -
P/RPS 1.33 1.36 1.32 1.05 0.83 0.66 0.56 15.49%
P/EPS 11.21 8.00 10.34 9.50 7.12 7.45 6.09 10.69%
EY 8.92 12.50 9.67 10.52 14.04 13.43 16.41 -9.65%
DY 2.15 13.12 1.94 2.08 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.05 1.19 0.89 0.87 1.30 -6.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 -
Price 3.00 3.06 3.23 2.65 2.30 2.22 2.25 -
P/RPS 1.29 1.32 1.24 0.87 0.83 0.78 0.65 12.09%
P/EPS 10.85 7.77 9.71 7.85 7.12 8.75 7.11 7.29%
EY 9.22 12.87 10.30 12.74 14.04 11.43 14.07 -6.79%
DY 2.22 13.51 2.06 2.52 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.98 0.98 0.89 1.02 1.51 -9.48%

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