[SUNWAY] QoQ 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- -51.76%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,398,762 951,043 1,041,520 1,060,001 1,193,785 1,134,007 1,204,621 10.44%
PBT 283,845 170,956 280,923 193,495 399,228 185,242 233,572 13.83%
Tax -29,180 -31,478 -33,077 -36,077 -51,460 -21,833 -44,857 -24.86%
NP 254,665 139,478 247,846 157,418 347,768 163,409 188,715 22.05%
-
NP to SH 214,676 133,309 237,908 146,540 303,792 143,698 182,531 11.38%
-
Tax Rate 10.28% 18.41% 11.77% 18.64% 12.89% 11.79% 19.20% -
Total Cost 1,144,097 811,565 793,674 902,583 846,017 970,598 1,015,906 8.22%
-
Net Worth 6,490,204 6,753,851 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 11.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 106,981 459,686 87,853 - 103,652 - 86,180 15.45%
Div Payout % 49.83% 344.83% 36.93% - 34.12% - 47.21% -
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 6,490,204 6,753,851 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 11.19%
NOSH 1,783,023 1,768,023 1,757,075 1,734,201 1,727,538 1,722,997 1,723,616 2.27%
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 18.21% 14.67% 23.80% 14.85% 29.13% 14.41% 15.67% -
ROE 3.31% 1.97% 3.81% 2.40% 5.11% 2.54% 3.30% -
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 78.45 53.79 59.28 61.12 69.10 65.82 69.89 7.98%
EPS 12.04 7.54 13.54 8.45 17.58 8.34 10.59 8.90%
DPS 6.00 26.00 5.00 0.00 6.00 0.00 5.00 12.88%
NAPS 3.64 3.82 3.55 3.52 3.44 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 24.68 16.78 18.37 18.70 21.06 20.01 21.25 10.46%
EPS 3.79 2.35 4.20 2.59 5.36 2.54 3.22 11.44%
DPS 1.89 8.11 1.55 0.00 1.83 0.00 1.52 15.58%
NAPS 1.145 1.1915 1.1004 1.0769 1.0484 0.997 0.9761 11.19%
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 3.93 5.86 5.80 5.97 4.76 5.23 4.35 -6.52%
P/EPS 25.58 41.78 25.41 43.20 18.71 41.25 28.71 -7.38%
EY 3.91 2.39 3.94 2.32 5.35 2.42 3.48 8.05%
DY 1.95 8.25 1.45 0.00 1.82 0.00 1.64 12.19%
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 3.84 5.69 5.74 5.76 4.80 4.91 4.48 -9.74%
P/EPS 25.00 40.58 25.11 41.66 18.88 38.73 29.56 -10.54%
EY 4.00 2.46 3.98 2.40 5.30 2.58 3.38 11.84%
DY 1.99 8.50 1.47 0.00 1.81 0.00 1.60 15.60%
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