[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 46.45%
YoY- -20.01%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,651,936 2,332,294 1,088,754 4,655,592 3,362,187 2,224,694 1,069,006 126.65%
PBT 621,304 424,565 151,597 858,992 588,400 379,855 176,075 131.59%
Tax -94,457 -65,497 -27,220 -140,394 -94,430 -56,722 -32,842 102.11%
NP 526,847 359,068 124,377 718,598 493,970 323,133 143,233 138.09%
-
NP to SH 455,709 304,855 106,890 585,883 400,068 256,463 102,101 170.83%
-
Tax Rate 15.20% 15.43% 17.96% 16.34% 16.05% 14.93% 18.65% -
Total Cost 3,125,089 1,973,226 964,377 3,936,994 2,868,217 1,901,561 925,773 124.86%
-
Net Worth 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 14.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 143,498 142,550 - 101,624 96,448 94,011 - -
Div Payout % 31.49% 46.76% - 17.35% 24.11% 36.66% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 14.00%
NOSH 2,049,973 2,036,439 2,024,615 1,954,326 1,928,968 1,880,227 1,788,108 9.53%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.43% 15.40% 11.42% 15.44% 14.69% 14.52% 13.40% -
ROE 5.90% 4.02% 1.76% 19.34% 5.76% 3.85% 1.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 178.15 114.53 53.78 238.22 174.30 118.32 59.78 106.94%
EPS 22.23 14.97 2.26 12.85 20.74 13.64 5.71 147.27%
DPS 7.00 7.00 0.00 5.20 5.00 5.00 0.00 -
NAPS 3.77 3.72 3.00 1.55 3.60 3.54 3.55 4.08%
Adjusted Per Share Value based on latest NOSH - 2,046,685
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.45 41.16 19.21 82.16 59.33 39.26 18.87 126.62%
EPS 8.04 5.38 1.89 10.34 7.06 4.53 1.80 170.97%
DPS 2.53 2.52 0.00 1.79 1.70 1.66 0.00 -
NAPS 1.3639 1.3369 1.0719 0.5346 1.2255 1.1746 1.1202 14.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.84 3.92 3.25 3.03 3.10 3.00 3.14 -
P/RPS 1.03 3.42 6.04 1.27 1.78 2.54 5.25 -66.20%
P/EPS 8.28 26.19 61.56 10.11 14.95 21.99 54.99 -71.66%
EY 12.08 3.82 1.62 9.89 6.69 4.55 1.82 252.77%
DY 3.80 1.79 0.00 1.72 1.61 1.67 0.00 -
P/NAPS 0.49 1.05 1.08 1.95 0.86 0.85 0.88 -32.29%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 29/05/17 28/02/17 25/11/16 29/08/16 27/05/16 -
Price 1.64 4.35 3.59 3.23 3.00 3.01 3.03 -
P/RPS 0.92 3.80 6.68 1.36 1.72 2.54 5.07 -67.91%
P/EPS 7.38 29.06 68.00 10.77 14.46 22.07 53.06 -73.12%
EY 13.55 3.44 1.47 9.28 6.91 4.53 1.88 272.67%
DY 4.27 1.61 0.00 1.61 1.67 1.66 0.00 -
P/NAPS 0.44 1.17 1.20 2.08 0.83 0.85 0.85 -35.50%

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