[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -86.06%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,655,592 3,362,187 2,224,694 1,069,006 4,451,326 3,052,564 2,101,521 69.53%
PBT 858,992 588,400 379,855 176,075 929,219 645,374 474,418 48.28%
Tax -140,394 -94,430 -56,722 -32,842 -129,812 -100,632 -69,154 59.98%
NP 718,598 493,970 323,133 143,233 799,407 544,742 405,264 46.24%
-
NP to SH 585,883 400,068 256,463 102,101 732,433 517,757 384,448 32.25%
-
Tax Rate 16.34% 16.05% 14.93% 18.65% 13.97% 15.59% 14.58% -
Total Cost 3,936,994 2,868,217 1,901,561 925,773 3,651,919 2,507,822 1,696,257 74.85%
-
Net Worth 3,029,205 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 6,195,144 -37.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 101,624 96,448 94,011 - 648,791 543,346 87,255 10.64%
Div Payout % 17.35% 24.11% 36.66% - 88.58% 104.94% 22.70% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,029,205 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 6,195,144 -37.79%
NOSH 1,954,326 1,928,968 1,880,227 1,788,108 1,753,490 1,752,731 1,745,111 7.80%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.44% 14.69% 14.52% 13.40% 17.96% 17.85% 19.28% -
ROE 19.34% 5.76% 3.85% 1.61% 11.48% 7.73% 6.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 238.22 174.30 118.32 59.78 253.86 174.16 120.42 57.26%
EPS 12.85 20.74 13.64 5.71 41.77 29.54 22.03 -30.07%
DPS 5.20 5.00 5.00 0.00 37.00 31.00 5.00 2.63%
NAPS 1.55 3.60 3.54 3.55 3.64 3.82 3.55 -42.30%
Adjusted Per Share Value based on latest NOSH - 1,788,108
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.20 59.37 39.28 18.88 78.60 53.90 37.11 69.51%
EPS 10.34 7.06 4.53 1.80 12.93 9.14 6.79 32.19%
DPS 1.79 1.70 1.66 0.00 11.46 9.59 1.54 10.49%
NAPS 0.5349 1.2262 1.1753 1.1208 1.127 1.1822 1.0939 -37.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.03 3.10 3.00 3.14 3.08 3.15 3.44 -
P/RPS 1.27 1.78 2.54 5.25 1.21 1.81 2.86 -41.65%
P/EPS 10.11 14.95 21.99 54.99 7.37 10.66 15.62 -25.07%
EY 9.89 6.69 4.55 1.82 13.56 9.38 6.40 33.48%
DY 1.72 1.61 1.67 0.00 12.01 9.84 1.45 11.99%
P/NAPS 1.95 0.86 0.85 0.88 0.85 0.82 0.97 58.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 29/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 3.23 3.00 3.01 3.03 3.01 3.06 3.40 -
P/RPS 1.36 1.72 2.54 5.07 1.19 1.76 2.82 -38.36%
P/EPS 10.77 14.46 22.07 53.06 7.21 10.36 15.43 -21.22%
EY 9.28 6.91 4.53 1.88 13.88 9.65 6.48 26.91%
DY 1.61 1.67 1.66 0.00 12.29 10.13 1.47 6.22%
P/NAPS 2.08 0.83 0.85 0.85 0.83 0.80 0.96 67.04%

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