[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 27.96%

YoY- -50.75%

Quarter Report

Sunway Berhad Q42014.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	4,070,085	4,203,042	4,240,004	4,558,141	4,485,808	4,460,698	4,102,912	-0.53%
YoY %	-3.16%	-0.87%	-6.98%	1.61%	0.56%	8.72%	-	-
Horiz. %	99.20%	102.44%	103.34%	111.10%	109.33%	108.72%	100.00%	-
PBT	860,498	948,836	773,980	960,242	748,018	751,544	568,800	31.75%
YoY %	-9.31%	22.59%	-19.40%	28.37%	-0.47%	32.13%	-	-
Horiz. %	151.28%	166.81%	136.07%	168.82%	131.51%	132.13%	100.00%	-
Tax	-134,176	-138,308	-144,308	-148,593	-129,510	-150,600	-124,172	5.29%
YoY %	2.99%	4.16%	2.88%	-14.73%	14.00%	-21.28%	-	-
Horiz. %	108.06%	111.38%	116.22%	119.67%	104.30%	121.28%	100.00%	-
NP	726,322	810,528	629,672	811,649	618,508	600,944	444,628	38.66%
YoY %	-10.39%	28.72%	-22.42%	31.23%	2.92%	35.16%	-	-
Horiz. %	163.35%	182.29%	141.62%	182.55%	139.11%	135.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	690,342	768,896	586,160	734,011	573,625	573,042	415,960	40.13%
YoY %	-10.22%	31.18%	-20.14%	27.96%	0.10%	37.76%	-	-
Horiz. %	165.96%	184.85%	140.92%	176.46%	137.90%	137.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.59%	14.58%	18.64%	15.47%	17.31%	20.04%	21.83%	-
YoY %	6.93%	-21.78%	20.49%	-10.63%	-13.62%	-8.20%	-	-
Horiz. %	71.42%	66.79%	85.39%	70.87%	79.29%	91.80%	100.00%	-
Total Cost	3,343,762	3,392,514	3,610,332	3,746,492	3,867,300	3,859,754	3,658,284	-5.81%
YoY %	-1.44%	-6.03%	-3.63%	-3.12%	0.20%	5.51%	-	-
Horiz. %	91.40%	92.74%	98.69%	102.41%	105.71%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,695,435	6,195,144	6,104,388	5,916,324	5,653,519	5,533,889	5,432,313	14.94%
YoY %	8.08%	1.49%	3.18%	4.65%	2.16%	1.87%	-	-
Horiz. %	123.25%	114.04%	112.37%	108.91%	104.07%	101.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	724,462	174,511	-	189,736	114,908	172,395	-	-
YoY %	315.14%	0.00%	-	65.12%	-33.35%	0.00%	-	-
Horiz. %	420.23%	101.23%	-	110.06%	66.65%	100.00%	-	-
Div Payout %	104.94%	22.70%	-	25.85%	20.03%	30.08%	-	-
YoY %	362.29%	0.00%	-	29.06%	-33.41%	0.00%	-	-
Horiz. %	348.87%	75.47%	-	85.94%	66.59%	100.00%	-	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	6,695,435	6,195,144	6,104,388	5,916,324	5,653,519	5,533,889	5,432,313	14.94%
YoY %	8.08%	1.49%	3.18%	4.65%	2.16%	1.87%	-	-
Horiz. %	123.25%	114.04%	112.37%	108.91%	104.07%	101.87%	100.00%	-
NOSH	1,752,731	1,745,111	1,734,201	1,724,875	1,723,633	1,723,952	1,724,543	1.08%
YoY %	0.44%	0.63%	0.54%	0.07%	-0.02%	-0.03%	-	-
Horiz. %	101.63%	101.19%	100.56%	100.02%	99.95%	99.97%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	17.85%	19.28%	14.85%	17.81%	13.79%	13.47%	10.84%	-
YoY %	-7.42%	29.83%	-16.62%	29.15%	2.38%	24.26%	-	-
Horiz. %	164.67%	177.86%	136.99%	164.30%	127.21%	124.26%	100.00%	-
ROE	10.31%	12.41%	9.60%	12.41%	10.15%	10.36%	7.66%	-
YoY %	-16.92%	29.27%	-22.64%	22.27%	-2.03%	35.25%	-	-
Horiz. %	134.60%	162.01%	125.33%	162.01%	132.51%	135.25%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	232.21	240.85	244.49	264.26	260.25	258.75	237.91	-1.60%
YoY %	-3.59%	-1.49%	-7.48%	1.54%	0.58%	8.76%	-	-
Horiz. %	97.60%	101.24%	102.77%	111.08%	109.39%	108.76%	100.00%	-
EPS	39.39	44.06	33.80	42.55	33.28	33.24	24.12	38.63%
YoY %	-10.60%	30.36%	-20.56%	27.85%	0.12%	37.81%	-	-
Horiz. %	163.31%	182.67%	140.13%	176.41%	137.98%	137.81%	100.00%	-
DPS	41.33	10.00	0.00	11.00	6.67	10.00	0.00	-
YoY %	313.30%	0.00%	0.00%	64.92%	-33.30%	0.00%	-	-
Horiz. %	413.30%	100.00%	0.00%	110.00%	66.70%	100.00%	-	-
NAPS	3.82	3.55	3.52	3.43	3.28	3.21	3.15	13.70%
YoY %	7.61%	0.85%	2.62%	4.57%	2.18%	1.90%	-	-
Horiz. %	121.27%	112.70%	111.75%	108.89%	104.13%	101.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,727,538
RPS	71.57	73.91	74.56	80.16	78.88	78.44	72.15	-0.53%
YoY %	-3.17%	-0.87%	-6.99%	1.62%	0.56%	8.72%	-	-
Horiz. %	99.20%	102.44%	103.34%	111.10%	109.33%	108.72%	100.00%	-
EPS	12.14	13.52	10.31	12.91	10.09	10.08	7.31	40.19%
YoY %	-10.21%	31.13%	-20.14%	27.95%	0.10%	37.89%	-	-
Horiz. %	166.07%	184.95%	141.04%	176.61%	138.03%	137.89%	100.00%	-
DPS	12.74	3.07	0.00	3.34	2.02	3.03	0.00	-
YoY %	314.98%	0.00%	0.00%	65.35%	-33.33%	0.00%	-	-
Horiz. %	420.46%	101.32%	0.00%	110.23%	66.67%	100.00%	-	-
NAPS	1.1774	1.0894	1.0735	1.0404	0.9942	0.9732	0.9553	14.93%
YoY %	8.08%	1.48%	3.18%	4.65%	2.16%	1.87%	-	-
Horiz. %	123.25%	114.04%	112.37%	108.91%	104.07%	101.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	3.15	3.44	3.65	3.29	3.44	3.04	3.03	-
P/RPS	1.36	1.43	1.49	1.24	1.32	1.17	1.27	4.66%
YoY %	-4.90%	-4.03%	20.16%	-6.06%	12.82%	-7.87%	-	-
Horiz. %	107.09%	112.60%	117.32%	97.64%	103.94%	92.13%	100.00%	-
P/EPS	8.00	7.81	10.80	7.73	10.34	9.15	12.56	-25.95%
YoY %	2.43%	-27.69%	39.72%	-25.24%	13.01%	-27.15%	-	-
Horiz. %	63.69%	62.18%	85.99%	61.54%	82.32%	72.85%	100.00%	-
EY	12.50	12.81	9.26	12.93	9.67	10.93	7.96	35.06%
YoY %	-2.42%	38.34%	-28.38%	33.71%	-11.53%	37.31%	-	-
Horiz. %	157.04%	160.93%	116.33%	162.44%	121.48%	137.31%	100.00%	-
DY	13.12	2.91	0.00	3.34	1.94	3.29	0.00	-
YoY %	350.86%	0.00%	0.00%	72.16%	-41.03%	0.00%	-	-
Horiz. %	398.78%	88.45%	0.00%	101.52%	58.97%	100.00%	-	-
P/NAPS	0.82	0.97	1.04	0.96	1.05	0.95	0.96	-9.96%
YoY %	-15.46%	-6.73%	8.33%	-8.57%	10.53%	-1.04%	-	-
Horiz. %	85.42%	101.04%	108.33%	100.00%	109.38%	98.96%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	26/05/15	25/02/15	18/11/14	28/08/14	29/05/14	-
Price	3.06	3.40	3.52	3.32	3.23	3.13	3.19	-
P/RPS	1.32	1.41	1.44	1.26	1.24	1.21	1.34	-0.99%
YoY %	-6.38%	-2.08%	14.29%	1.61%	2.48%	-9.70%	-	-
Horiz. %	98.51%	105.22%	107.46%	94.03%	92.54%	90.30%	100.00%	-
P/EPS	7.77	7.72	10.41	7.80	9.71	9.42	13.23	-29.84%
YoY %	0.65%	-25.84%	33.46%	-19.67%	3.08%	-28.80%	-	-
Horiz. %	58.73%	58.35%	78.68%	58.96%	73.39%	71.20%	100.00%	-
EY	12.87	12.96	9.60	12.82	10.30	10.62	7.56	42.52%
YoY %	-0.69%	35.00%	-25.12%	24.47%	-3.01%	40.48%	-	-
Horiz. %	170.24%	171.43%	126.98%	169.58%	136.24%	140.48%	100.00%	-
DY	13.51	2.94	0.00	3.31	2.06	3.19	0.00	-
YoY %	359.52%	0.00%	0.00%	60.68%	-35.42%	0.00%	-	-
Horiz. %	423.51%	92.16%	0.00%	103.76%	64.58%	100.00%	-	-
P/NAPS	0.80	0.96	1.00	0.97	0.98	0.98	1.01	-14.38%
YoY %	-16.67%	-4.00%	3.09%	-1.02%	0.00%	-2.97%	-	-
Horiz. %	79.21%	95.05%	99.01%	96.04%	97.03%	97.03%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos