[SUNCON] QoQ Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 424,351 470,276 450,295 500,221 496,067 - 0 - QoQ % -9.77% 4.44% -9.98% 0.84% 0.00% 0.00% - Horiz. % 85.54% 94.80% 90.77% 100.84% 100.00% - -
PBT 37,521 29,397 30,141 41,596 39,616 - 0 - QoQ % 27.64% -2.47% -27.54% 5.00% 0.00% 0.00% - Horiz. % 94.71% 74.20% 76.08% 105.00% 100.00% - -
Tax -8,466 968 -4,949 -3,798 -5,233 - 0 - QoQ % -974.59% 119.56% -30.31% 27.42% 0.00% 0.00% - Horiz. % 161.78% -18.50% 94.57% 72.58% 100.00% - -
NP 29,055 30,365 25,192 37,798 34,383 - 0 - QoQ % -4.31% 20.53% -33.35% 9.93% 0.00% 0.00% - Horiz. % 84.50% 88.31% 73.27% 109.93% 100.00% - -
NP to SH 29,055 29,345 25,655 37,798 34,366 - 0 - QoQ % -0.99% 14.38% -32.13% 9.99% 0.00% 0.00% - Horiz. % 84.55% 85.39% 74.65% 109.99% 100.00% - -
Tax Rate 22.56 % -3.29 % 16.42 % 9.13 % 13.21 % - % - % - QoQ % 785.71% -120.04% 79.85% -30.89% 0.00% 0.00% - Horiz. % 170.78% -24.91% 124.30% 69.11% 100.00% - -
Total Cost 395,296 439,911 425,103 462,423 461,684 - 0 - QoQ % -10.14% 3.48% -8.07% 0.16% 0.00% 0.00% - Horiz. % 85.62% 95.28% 92.08% 100.16% 100.00% - -
Net Worth 478,131 452,286 426,441 387,673 439,363 - - - QoQ % 5.71% 6.06% 10.00% -11.76% 0.00% 0.00% - Horiz. % 108.82% 102.94% 97.06% 88.24% 100.00% - -
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,584 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 8.90 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 478,131 452,286 426,441 387,673 439,363 - - - QoQ % 5.71% 6.06% 10.00% -11.76% 0.00% 0.00% - Horiz. % 108.82% 102.94% 97.06% 88.24% 100.00% - -
NOSH 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.85 % 6.46 % 5.59 % 7.56 % 6.93 % - % - % - QoQ % 6.04% 15.56% -26.06% 9.09% 0.00% 0.00% - Horiz. % 98.85% 93.22% 80.66% 109.09% 100.00% - -
ROE 6.08 % 6.49 % 6.02 % 9.75 % 7.82 % - % - % - QoQ % -6.32% 7.81% -38.26% 24.68% 0.00% 0.00% - Horiz. % 77.75% 82.99% 76.98% 124.68% 100.00% - -
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.84 36.39 34.85 38.71 38.39 - - - QoQ % -9.76% 4.42% -9.97% 0.83% 0.00% 0.00% - Horiz. % 85.54% 94.79% 90.78% 100.83% 100.00% - -
EPS 2.25 2.27 1.98 2.92 2.66 - 0.00 - QoQ % -0.88% 14.65% -32.19% 9.77% 0.00% 0.00% - Horiz. % 84.59% 85.34% 74.44% 109.77% 100.00% - -
DPS 0.20 0.00 0.00 0.00 0.00 - 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 - - QoQ % 5.71% 6.06% 10.00% -11.76% 17.24% 0.00% - Horiz. % 127.59% 120.69% 113.79% 103.45% 117.24% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,292,246 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.84 36.39 34.85 38.71 38.39 - - - QoQ % -9.76% 4.42% -9.97% 0.83% 0.00% 0.00% - Horiz. % 85.54% 94.79% 90.78% 100.83% 100.00% - -
EPS 2.25 2.27 1.98 2.92 2.66 - 0.00 - QoQ % -0.88% 14.65% -32.19% 9.77% 0.00% 0.00% - Horiz. % 84.59% 85.34% 74.44% 109.77% 100.00% - -
DPS 0.20 0.00 0.00 0.00 0.00 - 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 - - QoQ % 5.71% 6.06% 10.00% -11.76% 17.24% 0.00% - Horiz. % 127.59% 120.69% 113.79% 103.45% 117.24% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 - - - - -
Price 1.6200 1.4000 1.1700 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.93 3.85 3.36 0.00 0.00 0.00 0.00 - QoQ % 28.05% 14.58% 0.00% 0.00% 0.00% 0.00% - Horiz. % 146.73% 114.58% 100.00% - - - -
P/EPS 72.05 61.65 58.93 0.00 0.00 0.00 0.00 - QoQ % 16.87% 4.62% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.26% 104.62% 100.00% - - - -
EY 1.39 1.62 1.70 0.00 0.00 0.00 0.00 - QoQ % -14.20% -4.71% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.76% 95.29% 100.00% - - - -
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 4.38 4.00 3.55 0.00 0.00 0.00 0.00 - QoQ % 9.50% 12.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.38% 112.68% 100.00% - - - -
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 24/11/15 21/08/15 - - - -
Price 1.5300 1.4000 1.3900 1.0900 0.0000 0.0000 0.0000 -
P/RPS 4.66 3.85 3.99 2.82 0.00 0.00 0.00 - QoQ % 21.04% -3.51% 41.49% 0.00% 0.00% 0.00% - Horiz. % 165.25% 136.52% 141.49% 100.00% - - -
P/EPS 68.05 61.65 70.01 37.27 0.00 0.00 0.00 - QoQ % 10.38% -11.94% 87.85% 0.00% 0.00% 0.00% - Horiz. % 182.59% 165.41% 187.85% 100.00% - - -
EY 1.47 1.62 1.43 2.68 0.00 0.00 0.00 - QoQ % -9.26% 13.29% -46.64% 0.00% 0.00% 0.00% - Horiz. % 54.85% 60.45% 53.36% 100.00% - - -
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 4.14 4.00 4.21 3.63 0.00 0.00 0.00 - QoQ % 3.50% -4.99% 15.98% 0.00% 0.00% 0.00% - Horiz. % 114.05% 110.19% 115.98% 100.00% - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SunCon Q2 2015_xlsx.pdf 
