[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -20.14%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,451,326 4,070,085 4,203,042 4,240,004 4,558,141 4,485,808 4,460,698 -0.13%
PBT 929,219 860,498 948,836 773,980 960,242 748,018 751,544 15.15%
Tax -129,812 -134,176 -138,308 -144,308 -148,593 -129,510 -150,600 -9.40%
NP 799,407 726,322 810,528 629,672 811,649 618,508 600,944 20.89%
-
NP to SH 732,433 690,342 768,896 586,160 734,011 573,625 573,042 17.72%
-
Tax Rate 13.97% 15.59% 14.58% 18.64% 15.47% 17.31% 20.04% -
Total Cost 3,651,919 3,343,762 3,392,514 3,610,332 3,746,492 3,867,300 3,859,754 -3.61%
-
Net Worth 6,382,705 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 9.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 648,791 724,462 174,511 - 189,736 114,908 172,395 141.36%
Div Payout % 88.58% 104.94% 22.70% - 25.85% 20.03% 30.08% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,382,705 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 9.95%
NOSH 1,753,490 1,752,731 1,745,111 1,734,201 1,724,875 1,723,633 1,723,952 1.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.96% 17.85% 19.28% 14.85% 17.81% 13.79% 13.47% -
ROE 11.48% 10.31% 12.41% 9.60% 12.41% 10.15% 10.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 253.86 232.21 240.85 244.49 264.26 260.25 258.75 -1.26%
EPS 41.77 39.39 44.06 33.80 42.55 33.28 33.24 16.40%
DPS 37.00 41.33 10.00 0.00 11.00 6.67 10.00 138.65%
NAPS 3.64 3.82 3.55 3.52 3.43 3.28 3.21 8.71%
Adjusted Per Share Value based on latest NOSH - 1,734,201
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.63 70.98 73.30 73.94 79.49 78.23 77.79 -0.13%
EPS 12.77 12.04 13.41 10.22 12.80 10.00 9.99 17.73%
DPS 11.31 12.63 3.04 0.00 3.31 2.00 3.01 141.11%
NAPS 1.1131 1.1677 1.0804 1.0646 1.0318 0.986 0.9651 9.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.08 3.15 3.44 3.65 3.29 3.44 3.04 -
P/RPS 1.21 1.36 1.43 1.49 1.24 1.32 1.17 2.26%
P/EPS 7.37 8.00 7.81 10.80 7.73 10.34 9.15 -13.39%
EY 13.56 12.50 12.81 9.26 12.93 9.67 10.93 15.41%
DY 12.01 13.12 2.91 0.00 3.34 1.94 3.29 136.52%
P/NAPS 0.85 0.82 0.97 1.04 0.96 1.05 0.95 -7.12%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 26/05/15 25/02/15 18/11/14 28/08/14 -
Price 3.01 3.06 3.40 3.52 3.32 3.23 3.13 -
P/RPS 1.19 1.32 1.41 1.44 1.26 1.24 1.21 -1.10%
P/EPS 7.21 7.77 7.72 10.41 7.80 9.71 9.42 -16.28%
EY 13.88 12.87 12.96 9.60 12.82 10.30 10.62 19.48%
DY 12.29 13.51 2.94 0.00 3.31 2.06 3.19 145.15%
P/NAPS 0.83 0.80 0.96 1.00 0.97 0.98 0.98 -10.45%

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