[SUNCON] QoQ Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 553,149 381,054 430,290 424,351 470,276 450,295 500,221 6.90% QoQ % 45.16% -11.44% 1.40% -9.77% 4.44% -9.98% - Horiz. % 110.58% 76.18% 86.02% 84.83% 94.01% 90.02% 100.00%
PBT 37,641 40,396 38,114 37,521 29,397 30,141 41,596 -6.42% QoQ % -6.82% 5.99% 1.58% 27.64% -2.47% -27.54% - Horiz. % 90.49% 97.12% 91.63% 90.20% 70.67% 72.46% 100.00%
Tax -5,653 -9,116 -6,804 -8,466 968 -4,949 -3,798 30.20% QoQ % 37.99% -33.98% 19.63% -974.59% 119.56% -30.31% - Horiz. % 148.84% 240.02% 179.15% 222.91% -25.49% 130.31% 100.00%
NP 31,988 31,280 31,310 29,055 30,365 25,192 37,798 -10.48% QoQ % 2.26% -0.10% 7.76% -4.31% 20.53% -33.35% - Horiz. % 84.63% 82.76% 82.84% 76.87% 80.33% 66.65% 100.00%
NP to SH 32,053 31,135 31,265 29,055 29,345 25,655 37,798 -10.36% QoQ % 2.95% -0.42% 7.61% -0.99% 14.38% -32.13% - Horiz. % 84.80% 82.37% 82.72% 76.87% 77.64% 67.87% 100.00%
Tax Rate 15.02 % 22.57 % 17.85 % 22.56 % -3.29 % 16.42 % 9.13 % 39.15% QoQ % -33.45% 26.44% -20.88% 785.71% -120.04% 79.85% - Horiz. % 164.51% 247.21% 195.51% 247.10% -36.04% 179.85% 100.00%
Total Cost 521,161 349,774 398,980 395,296 439,911 425,103 462,423 8.26% QoQ % 49.00% -12.33% 0.93% -10.14% 3.48% -8.07% - Horiz. % 112.70% 75.64% 86.28% 85.48% 95.13% 91.93% 100.00%
Net Worth 491,134 452,286 452,286 478,131 452,286 426,441 387,673 17.00% QoQ % 8.59% 0.00% -5.41% 5.71% 6.06% 10.00% - Horiz. % 126.69% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 32,306 2,584 - - - - QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
Div Payout % - % - % 103.33 % 8.90 % - % - % - % - QoQ % 0.00% 0.00% 1,061.01% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,161.01% 100.00% - - -
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,134 452,286 452,286 478,131 452,286 426,441 387,673 17.00% QoQ % 8.59% 0.00% -5.41% 5.71% 6.06% 10.00% - Horiz. % 126.69% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
NOSH 1,292,246 1,292,246 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% 100.00% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.78 % 8.21 % 7.28 % 6.85 % 6.46 % 5.59 % 7.56 % -16.32% QoQ % -29.60% 12.77% 6.28% 6.04% 15.56% -26.06% - Horiz. % 76.46% 108.60% 96.30% 90.61% 85.45% 73.94% 100.00%
ROE 6.53 % 6.88 % 6.91 % 6.08 % 6.49 % 6.02 % 9.75 % -23.36% QoQ % -5.09% -0.43% 13.65% -6.32% 7.81% -38.26% - Horiz. % 66.97% 70.56% 70.87% 62.36% 66.56% 61.74% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.80 29.49 33.30 32.84 36.39 34.85 38.71 6.89% QoQ % 45.13% -11.44% 1.40% -9.76% 4.42% -9.97% - Horiz. % 110.57% 76.18% 86.02% 84.84% 94.01% 90.03% 100.00%
EPS 2.48 2.41 2.42 2.25 2.27 1.98 2.92 -10.27% QoQ % 2.90% -0.41% 7.56% -0.88% 14.65% -32.19% - Horiz. % 84.93% 82.53% 82.88% 77.05% 77.74% 67.81% 100.00%
DPS 0.00 0.00 2.50 0.20 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
NAPS 0.3800 0.3500 0.3500 0.3700 0.3500 0.3300 0.3000 16.99% QoQ % 8.57% 0.00% -5.41% 5.71% 6.06% 10.00% - Horiz. % 126.67% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.80 29.49 33.30 32.84 36.39 34.85 38.71 6.89% QoQ % 45.13% -11.44% 1.40% -9.76% 4.42% -9.97% - Horiz. % 110.57% 76.18% 86.02% 84.84% 94.01% 90.03% 100.00%
EPS 2.48 2.41 2.42 2.25 2.27 1.98 2.92 -10.27% QoQ % 2.90% -0.41% 7.56% -0.88% 14.65% -32.19% - Horiz. % 84.93% 82.53% 82.88% 77.05% 77.74% 67.81% 100.00%
DPS 0.00 0.00 2.50 0.20 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
NAPS 0.3800 0.3500 0.3500 0.3700 0.3500 0.3300 0.3000 16.99% QoQ % 8.57% 0.00% -5.41% 5.71% 6.06% 10.00% - Horiz. % 126.67% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - -
Price 1.7000 1.6300 1.6000 1.6200 1.4000 1.1700 0.0000 -
P/RPS 3.97 5.53 4.81 4.93 3.85 3.36 0.00 - QoQ % -28.21% 14.97% -2.43% 28.05% 14.58% 0.00% - Horiz. % 118.15% 164.58% 143.15% 146.73% 114.58% 100.00% -
P/EPS 68.52 67.65 66.13 72.05 61.65 58.93 0.00 - QoQ % 1.29% 2.30% -8.22% 16.87% 4.62% 0.00% - Horiz. % 116.27% 114.80% 112.22% 122.26% 104.62% 100.00% -
EY 1.46 1.48 1.51 1.39 1.62 1.70 0.00 - QoQ % -1.35% -1.99% 8.63% -14.20% -4.71% 0.00% - Horiz. % 85.88% 87.06% 88.82% 81.76% 95.29% 100.00% -
DY 0.00 0.00 1.56 0.12 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 1,200.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,300.00% 100.00% - - -
P/NAPS 4.47 4.66 4.57 4.38 4.00 3.55 0.00 - QoQ % -4.08% 1.97% 4.34% 9.50% 12.68% 0.00% - Horiz. % 125.92% 131.27% 128.73% 123.38% 112.68% 100.00% -
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 24/11/15 21/08/15 -
Price 1.8000 1.6200 1.6400 1.5300 1.4000 1.3900 1.0900 -
P/RPS 4.21 5.49 4.93 4.66 3.85 3.99 2.82 30.47% QoQ % -23.32% 11.36% 5.79% 21.04% -3.51% 41.49% - Horiz. % 149.29% 194.68% 174.82% 165.25% 136.52% 141.49% 100.00%
P/EPS 72.56 67.24 67.78 68.05 61.65 70.01 37.27 55.60% QoQ % 7.91% -0.80% -0.40% 10.38% -11.94% 87.85% - Horiz. % 194.69% 180.41% 181.86% 182.59% 165.41% 187.85% 100.00%
EY 1.38 1.49 1.48 1.47 1.62 1.43 2.68 -35.63% QoQ % -7.38% 0.68% 0.68% -9.26% 13.29% -46.64% - Horiz. % 51.49% 55.60% 55.22% 54.85% 60.45% 53.36% 100.00%
DY 0.00 0.00 1.52 0.13 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 1,069.23% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,169.23% 100.00% - - -
P/NAPS 4.74 4.63 4.69 4.14 4.00 4.21 3.63 19.37% QoQ % 2.38% -1.28% 13.29% 3.50% -4.99% 15.98% - Horiz. % 130.58% 127.55% 129.20% 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 Q1 2016_xlsx.pdf 
