[SUNWAY] YoY TTM 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- -0.22%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,758,013 4,246,349 4,694,285 4,386,988 3,599,238 3,267,019 2,001,431 15.51%
PBT 873,388 1,044,602 1,815,230 665,321 612,514 354,306 207,329 27.05%
Tax -124,737 -152,092 -158,774 -119,545 -121,567 -50,250 -34,382 23.93%
NP 748,651 892,510 1,656,456 545,776 490,947 304,056 172,947 27.63%
-
NP to SH 614,760 821,549 1,558,867 500,602 454,682 271,537 161,080 24.98%
-
Tax Rate 14.28% 14.56% 8.75% 17.97% 19.85% 14.18% 16.58% -
Total Cost 4,009,362 3,353,839 3,037,829 3,841,212 3,108,291 2,962,963 1,828,484 13.96%
-
Net Worth 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 42.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 205,678 191,506 172,358 142,155 - - 12,962 58.45%
Div Payout % 33.46% 23.31% 11.06% 28.40% - - 8.05% -
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 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 860,191 42.98%
NOSH 2,045,655 1,768,023 1,722,997 1,603,184 1,293,182 1,291,492 577,309 23.44%
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 15.73% 21.02% 35.29% 12.44% 13.64% 9.31% 8.64% -
ROE 8.35% 12.16% 27.58% 11.56% 13.68% 9.64% 18.73% -
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 232.59 240.17 272.45 273.64 278.32 252.96 346.68 -6.42%
EPS 30.05 46.47 90.47 31.23 35.16 21.03 27.90 1.24%
DPS 10.05 10.83 10.00 8.87 0.00 0.00 2.25 28.30%
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 82.98 74.05 81.87 76.51 62.77 56.98 34.90 15.51%
EPS 10.72 14.33 27.19 8.73 7.93 4.74 2.81 24.97%
DPS 3.59 3.34 3.01 2.48 0.00 0.00 0.23 58.02%
NAPS 1.2843 1.1778 0.9856 0.7549 0.5796 0.491 0.15 42.98%
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 1.33 1.31 1.26 1.17 0.83 0.75 0.56 15.49%
P/EPS 10.32 6.78 3.80 10.28 6.54 8.99 6.92 6.88%
EY 9.69 14.75 26.30 9.73 15.29 11.12 14.46 -6.44%
DY 3.24 3.44 2.91 2.76 0.00 0.00 1.17 18.48%
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 1.29 1.27 1.19 0.97 0.83 0.88 0.65 12.09%
P/EPS 9.98 6.59 3.57 8.49 6.54 10.56 8.06 3.62%
EY 10.02 15.19 28.01 11.78 15.29 9.47 12.40 -3.48%
DY 3.35 3.54 3.10 3.35 0.00 0.00 1.00 22.30%
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