[SUNWAY] YoY Annualized Quarter 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- 215.72%
YoY- 239.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,655,592 4,451,326 4,558,141 4,721,429 4,128,837 3,738,913 1,996,577 15.13%
PBT 858,992 929,219 960,242 1,900,373 839,662 507,046 207,971 26.63%
Tax -140,394 -129,812 -148,593 -137,038 -115,382 -98,834 -35,459 25.75%
NP 718,598 799,407 811,649 1,763,335 724,280 408,212 172,512 26.81%
-
NP to SH 585,883 732,433 734,011 1,490,371 438,826 369,714 162,608 23.79%
-
Tax Rate 16.34% 13.97% 15.47% 7.21% 13.74% 19.49% 17.05% -
Total Cost 3,936,994 3,651,919 3,746,492 2,958,094 3,404,557 3,330,701 1,824,065 13.66%
-
Net Worth 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 901,451 22.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 101,624 648,791 189,736 157,695 77,544 - - -
Div Payout % 17.35% 88.58% 25.85% 10.58% 17.67% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 901,451 22.36%
NOSH 1,954,326 1,753,490 1,724,875 1,576,957 1,292,413 1,292,706 577,853 22.49%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.44% 17.96% 17.81% 37.35% 17.54% 10.92% 8.64% -
ROE 19.34% 11.48% 12.41% 30.59% 13.64% 12.38% 18.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 238.22 253.86 264.26 299.40 319.47 289.23 345.52 -6.00%
EPS 12.85 41.77 42.55 94.51 29.88 28.60 28.14 -12.23%
DPS 5.20 37.00 11.00 10.00 6.00 0.00 0.00 -
NAPS 1.55 3.64 3.43 3.09 2.49 2.31 1.56 -0.10%
Adjusted Per Share Value based on latest NOSH - 1,723,553
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 74.81 71.53 73.25 75.87 66.35 60.08 32.08 15.14%
EPS 9.41 11.77 11.80 23.95 7.05 5.94 2.61 23.80%
DPS 1.63 10.43 3.05 2.53 1.25 0.00 0.00 -
NAPS 0.4868 1.0257 0.9507 0.783 0.5171 0.4799 0.1449 22.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.03 3.08 3.29 2.72 2.38 2.55 2.24 -
P/RPS 1.27 1.21 1.24 0.91 0.74 0.88 0.65 11.79%
P/EPS 10.11 7.37 7.73 2.88 7.01 8.92 7.96 4.06%
EY 9.89 13.56 12.93 34.75 14.27 11.22 12.56 -3.90%
DY 1.72 12.01 3.34 3.68 2.52 0.00 0.00 -
P/NAPS 1.95 0.85 0.96 0.88 0.96 1.10 1.44 5.17%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 25/02/15 27/02/14 28/02/13 29/02/12 19/01/11 -
Price 3.23 3.01 3.32 2.86 2.49 2.61 2.33 -
P/RPS 1.36 1.19 1.26 0.96 0.78 0.90 0.67 12.51%
P/EPS 10.77 7.21 7.80 3.03 7.33 9.13 8.28 4.47%
EY 9.28 13.88 12.82 33.05 13.64 10.96 12.08 -4.29%
DY 1.61 12.29 3.31 3.50 2.41 0.00 0.00 -
P/NAPS 2.08 0.83 0.97 0.93 1.00 1.13 1.49 5.71%

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