[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -30.27%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,240,004 4,102,912 4,084,128 3,259,060 3,334,844 2,006,720 1,950,285 13.81%
PBT 773,980 568,800 490,084 339,596 316,876 201,428 107,284 38.98%
Tax -144,308 -124,172 -105,368 -74,004 38,808 -37,016 -24,867 34.03%
NP 629,672 444,628 384,716 265,592 355,684 164,412 82,417 40.31%
-
NP to SH 586,160 415,960 362,220 257,788 273,156 159,572 73,179 41.42%
-
Tax Rate 18.64% 21.83% 21.50% 21.79% -12.25% 18.38% 23.18% -
Total Cost 3,610,332 3,658,284 3,699,412 2,993,468 2,979,160 1,842,308 1,867,867 11.60%
-
Net Worth 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 612,442 46.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 612,442 46.67%
NOSH 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 576,488 523,454 22.08%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.85% 10.84% 9.42% 8.15% 10.67% 8.19% 4.23% -
ROE 9.60% 7.66% 9.94% 8.39% 10.20% 20.97% 11.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 244.49 237.91 316.16 252.34 257.85 348.09 372.58 -6.77%
EPS 33.80 24.12 28.04 19.96 21.12 27.68 13.98 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.15 2.82 2.38 2.07 1.32 1.17 20.14%
Adjusted Per Share Value based on latest NOSH - 1,291,523
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.94 71.55 71.23 56.84 58.16 35.00 34.01 13.81%
EPS 10.22 7.25 6.32 4.50 4.76 2.78 1.28 41.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0646 0.9474 0.6353 0.5361 0.4669 0.1327 0.1068 46.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 31/03/09 -
Price 3.65 3.03 2.97 2.63 2.33 1.49 0.63 -
P/RPS 1.49 1.27 0.94 1.04 0.90 0.43 0.17 43.56%
P/EPS 10.80 12.56 10.59 13.18 11.03 5.38 4.51 15.65%
EY 9.26 7.96 9.44 7.59 9.06 18.58 22.19 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.96 1.05 1.11 1.13 1.13 0.54 11.53%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 26/05/09 -
Price 3.52 3.19 3.88 2.29 2.33 1.31 1.04 -
P/RPS 1.44 1.34 1.23 0.91 0.90 0.38 0.28 31.36%
P/EPS 10.41 13.23 13.84 11.47 11.03 4.73 7.44 5.75%
EY 9.60 7.56 7.23 8.72 9.06 21.13 13.44 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.38 0.96 1.13 0.99 0.89 1.96%

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