[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.46%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,276,024 4,240,004 4,102,912 4,084,128 3,259,060 3,334,844 2,006,720 13.42%
PBT 704,300 773,980 568,800 490,084 339,596 316,876 201,428 23.17%
Tax -131,368 -144,308 -124,172 -105,368 -74,004 38,808 -37,016 23.48%
NP 572,932 629,672 444,628 384,716 265,592 355,684 164,412 23.10%
-
NP to SH 408,404 586,160 415,960 362,220 257,788 273,156 159,572 16.93%
-
Tax Rate 18.65% 18.64% 21.83% 21.50% 21.79% -12.25% 18.38% -
Total Cost 3,703,092 3,610,332 3,658,284 3,699,412 2,993,468 2,979,160 1,842,308 12.32%
-
Net Worth 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 42.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 2,677,239 760,964 42.36%
NOSH 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 576,488 20.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.40% 14.85% 10.84% 9.42% 8.15% 10.67% 8.19% -
ROE 6.43% 9.60% 7.66% 9.94% 8.39% 10.20% 20.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 239.14 244.49 237.91 316.16 252.34 257.85 348.09 -6.05%
EPS 22.84 33.80 24.12 28.04 19.96 21.12 27.68 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.52 3.15 2.82 2.38 2.07 1.32 17.90%
Adjusted Per Share Value based on latest NOSH - 1,291,797
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 68.71 68.13 65.93 65.63 52.37 53.59 32.25 13.42%
EPS 6.56 9.42 6.68 5.82 4.14 4.39 2.56 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0201 0.9809 0.8729 0.5854 0.4939 0.4302 0.1223 42.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 31/03/10 -
Price 3.14 3.65 3.03 2.97 2.63 2.33 1.49 -
P/RPS 1.31 1.49 1.27 0.94 1.04 0.90 0.43 20.38%
P/EPS 13.75 10.80 12.56 10.59 13.18 11.03 5.38 16.91%
EY 7.27 9.26 7.96 9.44 7.59 9.06 18.58 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.96 1.05 1.11 1.13 1.13 -4.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 25/05/10 -
Price 3.03 3.52 3.19 3.88 2.29 2.33 1.31 -
P/RPS 1.27 1.44 1.34 1.23 0.91 0.90 0.38 22.25%
P/EPS 13.27 10.41 13.23 13.84 11.47 11.03 4.73 18.74%
EY 7.54 9.60 7.56 7.23 8.72 9.06 21.13 -15.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.01 1.38 0.96 1.13 0.99 -2.50%

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