[SUNWAY] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.42%
YoY- 67.45%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,246,349 4,694,285 4,386,988 3,599,238 3,267,019 2,001,431 1,621,297 17.39%
PBT 1,044,602 1,815,230 665,321 612,514 354,306 207,329 90,392 50.33%
Tax -152,092 -158,774 -119,545 -121,567 -50,250 -34,382 -16,243 45.15%
NP 892,510 1,656,456 545,776 490,947 304,056 172,947 74,149 51.35%
-
NP to SH 821,549 1,558,867 500,602 454,682 271,537 161,080 67,345 51.69%
-
Tax Rate 14.56% 8.75% 17.97% 19.85% 14.18% 16.58% 17.97% -
Total Cost 3,353,839 3,037,829 3,841,212 3,108,291 2,962,963 1,828,484 1,547,148 13.75%
-
Net Worth 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 676,476 46.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 191,506 172,358 142,155 - - 12,962 - -
Div Payout % 23.31% 11.06% 28.40% - - 8.05% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 676,476 46.71%
NOSH 1,768,023 1,722,997 1,603,184 1,293,182 1,291,492 577,309 545,545 21.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.02% 35.29% 12.44% 13.64% 9.31% 8.64% 4.57% -
ROE 12.16% 27.58% 11.56% 13.68% 9.64% 18.73% 9.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 240.17 272.45 273.64 278.32 252.96 346.68 297.19 -3.48%
EPS 46.47 90.47 31.23 35.16 21.03 27.90 12.34 24.71%
DPS 10.83 10.00 8.87 0.00 0.00 2.25 0.00 -
NAPS 3.82 3.28 2.70 2.57 2.18 1.49 1.24 20.61%
Adjusted Per Share Value based on latest NOSH - 1,293,182
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.24 75.43 70.50 57.84 52.50 32.16 26.05 17.40%
EPS 13.20 25.05 8.04 7.31 4.36 2.59 1.08 51.74%
DPS 3.08 2.77 2.28 0.00 0.00 0.21 0.00 -
NAPS 1.0853 0.9082 0.6956 0.5341 0.4524 0.1382 0.1087 46.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.15 3.44 3.21 2.30 1.89 1.93 1.40 -
P/RPS 1.31 1.26 1.17 0.83 0.75 0.56 0.47 18.62%
P/EPS 6.78 3.80 10.28 6.54 8.99 6.92 11.34 -8.21%
EY 14.75 26.30 9.73 15.29 11.12 14.46 8.82 8.94%
DY 3.44 2.91 2.76 0.00 0.00 1.17 0.00 -
P/NAPS 0.82 1.05 1.19 0.89 0.87 1.30 1.13 -5.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 29/11/13 28/11/12 24/11/11 22/11/10 24/11/09 -
Price 3.06 3.23 2.65 2.30 2.22 2.25 1.33 -
P/RPS 1.27 1.19 0.97 0.83 0.88 0.65 0.45 18.86%
P/EPS 6.59 3.57 8.49 6.54 10.56 8.06 10.77 -7.85%
EY 15.19 28.01 11.78 15.29 9.47 12.40 9.28 8.55%
DY 3.54 3.10 3.35 0.00 0.00 1.00 0.00 -
P/NAPS 0.80 0.98 0.98 0.89 1.02 1.51 1.07 -4.72%

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