[SUNWAY] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 61.04%
YoY- -29.33%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,137,493 1,155,688 1,069,006 1,398,762 951,043 1,041,520 1,060,001 4.80%
PBT 208,545 203,780 176,075 283,845 170,956 280,923 193,495 5.10%
Tax -37,708 -23,880 -32,842 -29,180 -31,478 -33,077 -36,077 2.98%
NP 170,837 179,900 143,233 254,665 139,478 247,846 157,418 5.58%
-
NP to SH 143,605 154,362 102,101 214,676 133,309 237,908 146,540 -1.33%
-
Tax Rate 18.08% 11.72% 18.65% 10.28% 18.41% 11.77% 18.64% -
Total Cost 966,656 975,788 925,773 1,144,097 811,565 793,674 902,583 4.66%
-
Net Worth 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 6,104,388 13.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 98,696 - 106,981 459,686 87,853 - -
Div Payout % - 63.94% - 49.83% 344.83% 36.93% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 6,104,388 13.28%
NOSH 2,045,655 1,973,938 1,788,108 1,783,023 1,768,023 1,757,075 1,734,201 11.60%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.02% 15.57% 13.40% 18.21% 14.67% 23.80% 14.85% -
ROE 1.95% 2.21% 1.61% 3.31% 1.97% 3.81% 2.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.61 58.55 59.78 78.45 53.79 59.28 61.12 -6.08%
EPS 7.02 7.82 5.71 12.04 7.54 13.54 8.45 -11.59%
DPS 0.00 5.00 0.00 6.00 26.00 5.00 0.00 -
NAPS 3.60 3.54 3.55 3.64 3.82 3.55 3.52 1.50%
Adjusted Per Share Value based on latest NOSH - 1,783,023
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.84 20.15 18.64 24.39 16.59 18.16 18.49 4.79%
EPS 2.50 2.69 1.78 3.74 2.32 4.15 2.56 -1.56%
DPS 0.00 1.72 0.00 1.87 8.02 1.53 0.00 -
NAPS 1.2843 1.2186 1.107 1.1319 1.1778 1.0878 1.0646 13.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.10 3.00 3.14 3.08 3.15 3.44 3.65 -
P/RPS 5.58 5.12 5.25 3.93 5.86 5.80 5.97 -4.39%
P/EPS 44.16 38.36 54.99 25.58 41.78 25.41 43.20 1.47%
EY 2.26 2.61 1.82 3.91 2.39 3.94 2.32 -1.72%
DY 0.00 1.67 0.00 1.95 8.25 1.45 0.00 -
P/NAPS 0.86 0.85 0.88 0.85 0.82 0.97 1.04 -11.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 26/02/16 26/11/15 27/08/15 26/05/15 -
Price 3.00 3.01 3.03 3.01 3.06 3.40 3.52 -
P/RPS 5.40 5.14 5.07 3.84 5.69 5.74 5.76 -4.20%
P/EPS 42.74 38.49 53.06 25.00 40.58 25.11 41.66 1.71%
EY 2.34 2.60 1.88 4.00 2.46 3.98 2.40 -1.66%
DY 0.00 1.66 0.00 1.99 8.50 1.47 0.00 -
P/NAPS 0.83 0.85 0.85 0.83 0.80 0.96 1.00 -11.65%

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