[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 31.18%
YoY- 34.18%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized 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 4,276,024 4,451,326 4,070,085 4,203,042 4,240,004 4,558,141 4,485,808 -3.13%
PBT 704,300 929,219 860,498 948,836 773,980 960,242 748,018 -3.93%
Tax -131,368 -129,812 -134,176 -138,308 -144,308 -148,593 -129,510 0.95%
NP 572,932 799,407 726,322 810,528 629,672 811,649 618,508 -4.97%
-
NP to SH 408,404 732,433 690,342 768,896 586,160 734,011 573,625 -20.24%
-
Tax Rate 18.65% 13.97% 15.59% 14.58% 18.64% 15.47% 17.31% -
Total Cost 3,703,092 3,651,919 3,343,762 3,392,514 3,610,332 3,746,492 3,867,300 -2.84%
-
Net Worth 6,347,785 6,382,705 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 8.02%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 648,791 724,462 174,511 - 189,736 114,908 -
Div Payout % - 88.58% 104.94% 22.70% - 25.85% 20.03% -
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 6,347,785 6,382,705 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 8.02%
NOSH 1,788,108 1,753,490 1,752,731 1,745,111 1,734,201 1,724,875 1,723,633 2.47%
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 13.40% 17.96% 17.85% 19.28% 14.85% 17.81% 13.79% -
ROE 6.43% 11.48% 10.31% 12.41% 9.60% 12.41% 10.15% -
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 239.14 253.86 232.21 240.85 244.49 264.26 260.25 -5.47%
EPS 22.84 41.77 39.39 44.06 33.80 42.55 33.28 -22.17%
DPS 0.00 37.00 41.33 10.00 0.00 11.00 6.67 -
NAPS 3.55 3.64 3.82 3.55 3.52 3.43 3.28 5.41%
Adjusted Per Share Value based on latest NOSH - 1,757,075
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.44 78.53 71.80 74.15 74.80 80.41 79.14 -3.13%
EPS 7.20 12.92 12.18 13.56 10.34 12.95 10.12 -20.28%
DPS 0.00 11.45 12.78 3.08 0.00 3.35 2.03 -
NAPS 1.1198 1.126 1.1812 1.0929 1.0769 1.0437 0.9974 8.01%
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 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.14 3.08 3.15 3.44 3.65 3.29 3.44 -
P/RPS 1.31 1.21 1.36 1.43 1.49 1.24 1.32 -0.50%
P/EPS 13.75 7.37 8.00 7.81 10.80 7.73 10.34 20.90%
EY 7.27 13.56 12.50 12.81 9.26 12.93 9.67 -17.30%
DY 0.00 12.01 13.12 2.91 0.00 3.34 1.94 -
P/NAPS 0.88 0.85 0.82 0.97 1.04 0.96 1.05 -11.09%
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 27/05/16 26/02/16 26/11/15 27/08/15 26/05/15 25/02/15 18/11/14 -
Price 3.03 3.01 3.06 3.40 3.52 3.32 3.23 -
P/RPS 1.27 1.19 1.32 1.41 1.44 1.26 1.24 1.60%
P/EPS 13.27 7.21 7.77 7.72 10.41 7.80 9.71 23.12%
EY 7.54 13.88 12.87 12.96 9.60 12.82 10.30 -18.75%
DY 0.00 12.29 13.51 2.94 0.00 3.31 2.06 -
P/NAPS 0.85 0.83 0.80 0.96 1.00 0.97 0.98 -9.04%

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