[SUNWAY] YoY Cumulative 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- 35.7%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,362,187 3,052,564 3,364,356 3,205,220 2,677,833 2,770,307 1,499,865 14.38%
PBT 588,400 645,374 561,014 453,225 420,459 316,962 170,627 22.89%
Tax -94,430 -100,632 -97,133 -75,397 -81,234 -39,711 -24,920 24.83%
NP 493,970 544,742 463,881 377,828 339,225 277,251 145,707 22.54%
-
NP to SH 400,068 517,757 430,219 354,045 313,055 245,928 136,999 19.53%
-
Tax Rate 16.05% 15.59% 17.31% 16.64% 19.32% 12.53% 14.60% -
Total Cost 2,868,217 2,507,822 2,900,475 2,827,392 2,338,608 2,493,056 1,354,158 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 96,448 543,346 86,181 69,886 - - - -
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 5.76% 7.73% 7.61% 9.38% 9.42% 8.73% 15.94% -
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 174.30 174.16 195.19 229.32 207.17 214.37 260.01 -6.44%
EPS 20.74 29.54 24.96 25.33 24.22 19.03 23.75 -2.23%
DPS 5.00 31.00 5.00 5.00 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 58.64 53.24 58.67 55.90 46.70 48.31 26.16 14.38%
EPS 6.98 9.03 7.50 6.17 5.46 4.29 2.39 19.53%
DPS 1.68 9.48 1.50 1.22 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 1.78 1.81 1.76 1.40 1.11 0.88 0.74 15.73%
P/EPS 14.95 10.66 13.78 12.67 9.50 9.93 8.13 10.67%
EY 6.69 9.38 7.26 7.89 10.53 10.07 12.31 -9.65%
DY 1.61 9.84 1.45 1.56 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 1.72 1.76 1.65 1.16 1.11 1.04 0.87 12.01%
P/EPS 14.46 10.36 12.94 10.46 9.50 11.67 9.47 7.30%
EY 6.91 9.65 7.73 9.56 10.53 8.57 10.56 -6.81%
DY 1.67 10.13 1.55 1.89 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