[SUNCON] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
Revenue 748,167 553,149 470,276 - - - - - YoY % 35.26% 17.62% 0.00% - - - - Horiz. % 159.09% 117.62% 100.00% - - - -
PBT 44,173 37,641 29,397 - - - - - YoY % 17.35% 28.04% 0.00% - - - - Horiz. % 150.26% 128.04% 100.00% - - - -
Tax -12,045 -5,653 968 - - - - - YoY % -113.07% -683.99% 0.00% - - - - Horiz. % -1,244.32% -583.99% 100.00% - - - -
NP 32,128 31,988 30,365 - - - - - YoY % 0.44% 5.34% 0.00% - - - - Horiz. % 105.81% 105.34% 100.00% - - - -
NP to SH 31,804 32,053 29,345 - - - - - YoY % -0.78% 9.23% 0.00% - - - - Horiz. % 108.38% 109.23% 100.00% - - - -
Tax Rate 27.27 % 15.02 % -3.29 % - % - % - % - % - YoY % 81.56% 556.54% 0.00% - - - - Horiz. % -828.88% -456.53% 100.00% - - - -
Total Cost 716,039 521,161 439,911 - - - - - YoY % 37.39% 18.47% 0.00% - - - - Horiz. % 162.77% 118.47% 100.00% - - - -
Net Worth 555,665 491,134 452,286 - - - - - YoY % 13.14% 8.59% 0.00% - - - - Horiz. % 122.86% 108.59% 100.00% - - - -
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
Div 51,689 - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Div Payout % 162.53 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
Net Worth 555,665 491,134 452,286 - - - - - YoY % 13.14% 8.59% 0.00% - - - - Horiz. % 122.86% 108.59% 100.00% - - - -
NOSH 1,292,246 1,292,246 1,292,246 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% 100.00% 100.00% - - - -
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
NP Margin 4.29 % 5.78 % 6.46 % - % - % - % - % - YoY % -25.78% -10.53% 0.00% - - - - Horiz. % 66.41% 89.47% 100.00% - - - -
ROE 5.72 % 6.53 % 6.49 % - % - % - % - % - YoY % -12.40% 0.62% 0.00% - - - - Horiz. % 88.14% 100.62% 100.00% - - - -
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
RPS 57.90 42.80 36.39 - - - - - YoY % 35.28% 17.61% 0.00% - - - - Horiz. % 159.11% 117.61% 100.00% - - - -
EPS 2.46 2.48 2.27 - - - - - YoY % -0.81% 9.25% 0.00% - - - - Horiz. % 108.37% 109.25% 100.00% - - - -
DPS 4.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.4300 0.3800 0.3500 0.2900 - - - 14.02% YoY % 13.16% 8.57% 20.69% - - - - Horiz. % 148.28% 131.03% 120.69% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,292,246 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
RPS 57.90 42.80 36.39 - - - - - YoY % 35.28% 17.61% 0.00% - - - - Horiz. % 159.11% 117.61% 100.00% - - - -
EPS 2.46 2.48 2.27 - - - - - YoY % -0.81% 9.25% 0.00% - - - - Horiz. % 108.37% 109.25% 100.00% - - - -
DPS 4.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.4300 0.3800 0.3500 0.2900 - - - 14.02% YoY % 13.16% 8.57% 20.69% - - - - Horiz. % 148.28% 131.03% 120.69% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
Date 29/12/17 30/12/16 31/12/15 - - - - -
Price 2.5100 1.7000 1.4000 0.0000 - - - -
P/RPS 4.34 3.97 3.85 0.00 - - - - YoY % 9.32% 3.12% 0.00% - - - - Horiz. % 112.73% 103.12% 100.00% - - - -
P/EPS 101.99 68.52 61.65 0.00 - - - - YoY % 48.85% 11.14% 0.00% - - - - Horiz. % 165.43% 111.14% 100.00% - - - -
EY 0.98 1.46 1.62 0.00 - - - - YoY % -32.88% -9.88% 0.00% - - - - Horiz. % 60.49% 90.12% 100.00% - - - -
DY 1.59 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 5.84 4.47 4.00 0.00 - - - - YoY % 30.65% 11.75% 0.00% - - - - Horiz. % 146.00% 111.75% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 - - - CAGR
Date 26/02/18 23/02/17 25/02/16 - - - - -
Price 2.4600 1.8000 1.4000 0.0000 - - - -
P/RPS 4.25 4.21 3.85 0.00 - - - - YoY % 0.95% 9.35% 0.00% - - - - Horiz. % 110.39% 109.35% 100.00% - - - -
P/EPS 99.95 72.56 61.65 0.00 - - - - YoY % 37.75% 17.70% 0.00% - - - - Horiz. % 162.12% 117.70% 100.00% - - - -
EY 1.00 1.38 1.62 0.00 - - - - YoY % -27.54% -14.81% 0.00% - - - - Horiz. % 61.73% 85.19% 100.00% - - - -
DY 1.63 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 5.72 4.74 4.00 0.00 - - - - YoY % 20.68% 18.50% 0.00% - - - - Horiz. % 143.00% 118.50% 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 Q4 2015_xlsx.pdf 
