[SUNWAY] QoQ Cumulative 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- 151.19%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,088,754 4,655,592 3,362,187 2,224,694 1,069,006 4,451,326 3,052,564 -49.67%
PBT 151,597 858,992 588,400 379,855 176,075 929,219 645,374 -61.89%
Tax -27,220 -140,394 -94,430 -56,722 -32,842 -129,812 -100,632 -58.14%
NP 124,377 718,598 493,970 323,133 143,233 799,407 544,742 -62.60%
-
NP to SH 106,890 585,883 400,068 256,463 102,101 732,433 517,757 -65.03%
-
Tax Rate 17.96% 16.34% 16.05% 14.93% 18.65% 13.97% 15.59% -
Total Cost 964,377 3,936,994 2,868,217 1,901,561 925,773 3,651,919 2,507,822 -47.08%
-
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 96,448 94,011 - 648,791 543,346 -
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 1.76% 19.34% 5.76% 3.85% 1.61% 11.48% 7.73% -
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 53.78 238.22 174.30 118.32 59.78 253.86 174.16 -54.28%
EPS 2.26 12.85 20.74 13.64 5.71 41.77 29.54 -81.94%
DPS 0.00 5.20 5.00 5.00 0.00 37.00 31.00 -
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 17.50 74.81 54.03 35.75 17.18 71.53 49.05 -49.66%
EPS 1.72 9.41 6.43 4.12 1.64 11.77 8.32 -65.00%
DPS 0.00 1.63 1.55 1.51 0.00 10.43 8.73 -
NAPS 0.976 0.4868 1.1159 1.0696 1.0201 1.0257 1.0759 -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 6.04 1.27 1.78 2.54 5.25 1.21 1.81 123.14%
P/EPS 61.56 10.11 14.95 21.99 54.99 7.37 10.66 221.53%
EY 1.62 9.89 6.69 4.55 1.82 13.56 9.38 -68.95%
DY 0.00 1.72 1.61 1.67 0.00 12.01 9.84 -
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 6.68 1.36 1.72 2.54 5.07 1.19 1.76 143.12%
P/EPS 68.00 10.77 14.46 22.07 53.06 7.21 10.36 250.16%
EY 1.47 9.28 6.91 4.53 1.88 13.88 9.65 -71.44%
DY 0.00 1.61 1.67 1.66 0.00 12.29 10.13 -
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