[SUNWAY] QoQ Cumulative 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- 162.35%
YoY- 34.18%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,069,006 4,451,326 3,052,564 2,101,521 1,060,001 4,558,141 3,364,356 -53.40%
PBT 176,075 929,219 645,374 474,418 193,495 960,242 561,014 -53.78%
Tax -32,842 -129,812 -100,632 -69,154 -36,077 -148,593 -97,133 -51.43%
NP 143,233 799,407 544,742 405,264 157,418 811,649 463,881 -54.28%
-
NP to SH 102,101 732,433 517,757 384,448 146,540 734,011 430,219 -61.63%
-
Tax Rate 18.65% 13.97% 15.59% 14.58% 18.64% 15.47% 17.31% -
Total Cost 925,773 3,651,919 2,507,822 1,696,257 902,583 3,746,492 2,900,475 -53.26%
-
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 - 648,791 543,346 87,255 - 189,736 86,181 -
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 1.61% 11.48% 7.73% 6.21% 2.40% 12.41% 7.61% -
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 59.78 253.86 174.16 120.42 61.12 264.26 195.19 -54.53%
EPS 5.71 41.77 29.54 22.03 8.45 42.55 24.96 -62.56%
DPS 0.00 37.00 31.00 5.00 0.00 11.00 5.00 -
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 18.87 78.55 53.87 37.09 18.71 80.44 59.37 -53.39%
EPS 1.80 12.93 9.14 6.78 2.59 12.95 7.59 -61.65%
DPS 0.00 11.45 9.59 1.54 0.00 3.35 1.52 -
NAPS 1.1202 1.1264 1.1816 1.0933 1.0773 1.0441 0.9977 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 5.25 1.21 1.81 2.86 5.97 1.24 1.76 107.08%
P/EPS 54.99 7.37 10.66 15.62 43.20 7.73 13.78 151.37%
EY 1.82 13.56 9.38 6.40 2.32 12.93 7.26 -60.20%
DY 0.00 12.01 9.84 1.45 0.00 3.34 1.45 -
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 5.07 1.19 1.76 2.82 5.76 1.26 1.65 111.21%
P/EPS 53.06 7.21 10.36 15.43 41.66 7.80 12.94 155.96%
EY 1.88 13.88 9.65 6.48 2.40 12.82 7.73 -61.00%
DY 0.00 12.29 10.13 1.47 0.00 3.31 1.55 -
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