[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 25.59%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,355,016 4,655,592 4,482,916 4,449,388 4,276,024 4,451,326 4,070,085 4.60%
PBT 606,388 858,992 784,533 759,710 704,300 929,219 860,498 -20.79%
Tax -108,880 -140,394 -125,906 -113,444 -131,368 -129,812 -134,176 -12.98%
NP 497,508 718,598 658,626 646,266 572,932 799,407 726,322 -22.27%
-
NP to SH 427,560 585,883 533,424 512,926 408,404 732,433 690,342 -27.31%
-
Tax Rate 17.96% 16.34% 16.05% 14.93% 18.65% 13.97% 15.59% -
Total Cost 3,857,508 3,936,994 3,824,289 3,803,122 3,703,092 3,651,919 3,343,762 9.98%
-
Net Worth 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 -6.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 101,624 128,597 188,022 - 648,791 724,462 -
Div Payout % - 17.35% 24.11% 36.66% - 88.58% 104.94% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 -6.28%
NOSH 2,024,615 1,954,326 1,928,968 1,880,227 1,788,108 1,753,490 1,752,731 10.08%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.42% 15.44% 14.69% 14.52% 13.40% 17.96% 17.85% -
ROE 7.04% 19.34% 7.68% 7.71% 6.43% 11.48% 10.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 215.10 238.22 232.40 236.64 239.14 253.86 232.21 -4.97%
EPS 9.04 12.85 27.65 27.28 22.84 41.77 39.39 -62.48%
DPS 0.00 5.20 6.67 10.00 0.00 37.00 41.33 -
NAPS 3.00 1.55 3.60 3.54 3.55 3.64 3.82 -14.86%
Adjusted Per Share Value based on latest NOSH - 1,973,938
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 76.83 82.13 79.08 78.49 75.44 78.53 71.80 4.61%
EPS 7.54 10.34 9.41 9.05 7.20 12.92 12.18 -27.34%
DPS 0.00 1.79 2.27 3.32 0.00 11.45 12.78 -
NAPS 1.0715 0.5344 1.2251 1.1742 1.1198 1.126 1.1812 -6.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.25 3.03 3.10 3.00 3.14 3.08 3.15 -
P/RPS 1.51 1.27 1.33 1.27 1.31 1.21 1.36 7.21%
P/EPS 15.39 10.11 11.21 11.00 13.75 7.37 8.00 54.61%
EY 6.50 9.89 8.92 9.09 7.27 13.56 12.50 -35.30%
DY 0.00 1.72 2.15 3.33 0.00 12.01 13.12 -
P/NAPS 1.08 1.95 0.86 0.85 0.88 0.85 0.82 20.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 25/11/16 29/08/16 27/05/16 26/02/16 26/11/15 -
Price 3.59 3.23 3.00 3.01 3.03 3.01 3.06 -
P/RPS 1.67 1.36 1.29 1.27 1.27 1.19 1.32 16.95%
P/EPS 17.00 10.77 10.85 11.03 13.27 7.21 7.77 68.45%
EY 5.88 9.28 9.22 9.06 7.54 13.88 12.87 -40.65%
DY 0.00 1.61 2.22 3.32 0.00 12.29 13.51 -
P/NAPS 1.20 2.08 0.83 0.85 0.85 0.83 0.80 31.00%

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 ⃤ & 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