[SUNWAY] QoQ Cumulative 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- -80.04%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative 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 3,052,564 2,101,521 1,060,001 4,558,141 3,364,356 2,230,349 58.31%
PBT 929,219 645,374 474,418 193,495 960,242 561,014 375,772 82.56%
Tax -129,812 -100,632 -69,154 -36,077 -148,593 -97,133 -75,300 43.63%
NP 799,407 544,742 405,264 157,418 811,649 463,881 300,472 91.66%
-
NP to SH 732,433 517,757 384,448 146,540 734,011 430,219 286,521 86.63%
-
Tax Rate 13.97% 15.59% 14.58% 18.64% 15.47% 17.31% 20.04% -
Total Cost 3,651,919 2,507,822 1,696,257 902,583 3,746,492 2,900,475 1,929,877 52.81%
-
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 648,791 543,346 87,255 - 189,736 86,181 86,197 282.65%
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% 7.73% 6.21% 2.40% 12.41% 7.61% 5.18% -
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 253.86 174.16 120.42 61.12 264.26 195.19 129.37 56.54%
EPS 41.77 29.54 22.03 8.45 42.55 24.96 16.62 84.54%
DPS 37.00 31.00 5.00 0.00 11.00 5.00 5.00 278.35%
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 53.24 36.65 18.49 79.49 58.67 38.90 58.30%
EPS 12.77 9.03 6.70 2.56 12.80 7.50 5.00 86.52%
DPS 11.31 9.48 1.52 0.00 3.31 1.50 1.50 283.10%
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 1.81 2.86 5.97 1.24 1.76 2.35 -35.68%
P/EPS 7.37 10.66 15.62 43.20 7.73 13.78 18.29 -45.35%
EY 13.56 9.38 6.40 2.32 12.93 7.26 5.47 82.86%
DY 12.01 9.84 1.45 0.00 3.34 1.45 1.64 275.74%
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 1.76 2.82 5.76 1.26 1.65 2.42 -37.61%
P/EPS 7.21 10.36 15.43 41.66 7.80 12.94 18.83 -47.17%
EY 13.88 9.65 6.48 2.40 12.82 7.73 5.31 89.42%
DY 12.29 10.13 1.47 0.00 3.31 1.55 1.60 287.86%
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