[SUNWAY] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.97%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,240,954 1,088,754 1,293,405 1,137,493 1,155,688 1,069,006 1,398,762 -7.67%
PBT 271,446 151,597 270,592 208,545 203,780 176,075 283,845 -2.93%
Tax -38,158 -27,220 -45,964 -37,708 -23,880 -32,842 -29,180 19.60%
NP 233,288 124,377 224,628 170,837 179,900 143,233 254,665 -5.68%
-
NP to SH 196,943 106,890 185,815 143,605 154,362 102,101 214,676 -5.59%
-
Tax Rate 14.06% 17.96% 16.99% 18.08% 11.72% 18.65% 10.28% -
Total Cost 1,007,666 964,377 1,068,777 966,656 975,788 925,773 1,144,097 -8.12%
-
Net Worth 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6,347,785 6,490,204 11.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 143,305 - 62,628 - 98,696 - 106,981 21.53%
Div Payout % 72.77% - 33.70% - 63.94% - 49.83% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6,347,785 6,490,204 11.26%
NOSH 2,047,224 2,024,615 2,046,685 2,045,655 1,973,938 1,788,108 1,783,023 9.65%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.80% 11.42% 17.37% 15.02% 15.57% 13.40% 18.21% -
ROE 2.59% 1.76% 5.86% 1.95% 2.21% 1.61% 3.31% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.62 53.78 63.20 55.61 58.55 59.78 78.45 -15.80%
EPS 9.62 2.26 3.89 7.02 7.82 5.71 12.04 -13.90%
DPS 7.00 0.00 3.06 0.00 5.00 0.00 6.00 10.83%
NAPS 3.72 3.00 1.55 3.60 3.54 3.55 3.64 1.46%
Adjusted Per Share Value based on latest NOSH - 2,045,655
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.94 17.50 20.78 18.28 18.57 17.18 22.48 -7.68%
EPS 3.16 1.72 2.99 2.31 2.48 1.64 3.45 -5.69%
DPS 2.30 0.00 1.01 0.00 1.59 0.00 1.72 21.39%
NAPS 1.2238 0.976 0.5098 1.1834 1.1229 1.0201 1.0429 11.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.92 3.25 3.03 3.10 3.00 3.14 3.08 -
P/RPS 6.47 6.04 4.79 5.58 5.12 5.25 3.93 39.46%
P/EPS 40.75 61.56 33.37 44.16 38.36 54.99 25.58 36.43%
EY 2.45 1.62 3.00 2.26 2.61 1.82 3.91 -26.79%
DY 1.79 0.00 1.01 0.00 1.67 0.00 1.95 -5.55%
P/NAPS 1.05 1.08 1.95 0.86 0.85 0.88 0.85 15.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 28/02/17 25/11/16 29/08/16 27/05/16 26/02/16 -
Price 4.35 3.59 3.23 3.00 3.01 3.03 3.01 -
P/RPS 7.18 6.68 5.11 5.40 5.14 5.07 3.84 51.83%
P/EPS 45.22 68.00 35.58 42.74 38.49 53.06 25.00 48.50%
EY 2.21 1.47 2.81 2.34 2.60 1.88 4.00 -32.69%
DY 1.61 0.00 0.95 0.00 1.66 0.00 1.99 -13.18%
P/NAPS 1.17 1.20 2.08 0.83 0.85 0.85 0.83 25.74%

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