[SUNWAY] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 7.13%

YoY- -44.84%

Quarter Report

Sunway Berhad Q22015.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	4,457,395	4,448,390	4,246,349	4,429,313	4,592,414	4,558,141	4,694,285	-3.39%
YoY %	0.20%	4.76%	-4.13%	-3.55%	0.75%	-2.90%	-	-
Horiz. %	94.95%	94.76%	90.46%	94.36%	97.83%	97.10%	100.00%	-
PBT	912,942	930,362	1,044,602	1,058,888	1,011,537	960,242	1,815,230	-36.73%
YoY %	-1.87%	-10.94%	-1.35%	4.68%	5.34%	-47.10%	-	-
Horiz. %	50.29%	51.25%	57.55%	58.33%	55.73%	52.90%	100.00%	-
Tax	-127,704	-130,939	-152,092	-142,447	-154,227	-148,593	-158,774	-13.50%
YoY %	2.47%	13.91%	-6.77%	7.64%	-3.79%	6.41%	-	-
Horiz. %	80.43%	82.47%	95.79%	89.72%	97.14%	93.59%	100.00%	-
NP	785,238	799,423	892,510	916,441	857,310	811,649	1,656,456	-39.17%
YoY %	-1.77%	-10.43%	-2.61%	6.90%	5.63%	-51.00%	-	-
Horiz. %	47.40%	48.26%	53.88%	55.33%	51.76%	49.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	688,010	732,449	821,549	831,938	776,561	734,011	1,558,867	-42.00%
YoY %	-6.07%	-10.85%	-1.25%	7.13%	5.80%	-52.91%	-	-
Horiz. %	44.14%	46.99%	52.70%	53.37%	49.82%	47.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.99%	14.07%	14.56%	13.45%	15.25%	15.47%	8.75%	-
YoY %	-0.57%	-3.37%	8.25%	-11.80%	-1.42%	76.80%	-	-
Horiz. %	159.89%	160.80%	166.40%	153.71%	174.29%	176.80%	100.00%	-
Total Cost	3,672,157	3,648,967	3,353,839	3,512,872	3,735,104	3,746,492	3,037,829	13.46%
YoY %	0.64%	8.80%	-4.53%	-5.95%	-0.30%	23.33%	-	-
Horiz. %	120.88%	120.12%	110.40%	115.64%	122.95%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,347,785	6,490,204	6,753,851	6,237,617	6,104,388	5,942,732	5,651,431	8.04%
YoY %	-2.19%	-3.90%	8.28%	2.18%	2.72%	5.15%	-	-
Horiz. %	112.32%	114.84%	119.51%	110.37%	108.01%	105.15%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	194,835	194,835	191,506	191,506	189,833	189,833	172,358	8.50%
YoY %	0.00%	1.74%	0.00%	0.88%	0.00%	10.14%	-	-
Horiz. %	113.04%	113.04%	111.11%	111.11%	110.14%	110.14%	100.00%	-
Div Payout %	28.32%	26.60%	23.31%	23.02%	24.45%	25.86%	11.06%	-
YoY %	6.47%	14.11%	1.26%	-5.85%	-5.45%	133.82%	-	-
Horiz. %	256.06%	240.51%	210.76%	208.14%	221.07%	233.82%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	6,347,785	6,490,204	6,753,851	6,237,617	6,104,388	5,942,732	5,651,431	8.04%
YoY %	-2.19%	-3.90%	8.28%	2.18%	2.72%	5.15%	-	-
Horiz. %	112.32%	114.84%	119.51%	110.37%	108.01%	105.15%	100.00%	-
NOSH	1,788,108	1,783,023	1,768,023	1,757,075	1,734,201	1,727,538	1,722,997	2.50%
YoY %	0.29%	0.85%	0.62%	1.32%	0.39%	0.26%	-	-
Horiz. %	103.78%	103.48%	102.61%	101.98%	100.65%	100.26%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	17.62%	17.97%	21.02%	20.69%	18.67%	17.81%	35.29%	-
YoY %	-1.95%	-14.51%	1.59%	10.82%	4.83%	-49.53%	-	-
Horiz. %	49.93%	50.92%	59.56%	58.63%	52.90%	50.47%	100.00%	-
ROE	10.84%	11.29%	12.16%	13.34%	12.72%	12.35%	27.58%	-
YoY %	-3.99%	-7.15%	-8.85%	4.87%	3.00%	-55.22%	-	-
Horiz. %	39.30%	40.94%	44.09%	48.37%	46.12%	44.78%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	249.28	249.49	240.17	252.08	264.81	263.85	272.45	-5.74%
YoY %	-0.08%	3.88%	-4.72%	-4.81%	0.36%	-3.16%	-	-
Horiz. %	91.50%	91.57%	88.15%	92.52%	97.20%	96.84%	100.00%	-
EPS	38.48	41.08	46.47	47.35	44.78	42.49	90.47	-43.41%
YoY %	-6.33%	-11.60%	-1.86%	5.74%	5.39%	-53.03%	-	-
Horiz. %	42.53%	45.41%	51.37%	52.34%	49.50%	46.97%	100.00%	-
DPS	11.00	10.93	10.83	11.00	11.00	11.00	10.00	6.55%
YoY %	0.64%	0.92%	-1.55%	0.00%	0.00%	10.00%	-	-
Horiz. %	110.00%	109.30%	108.30%	110.00%	110.00%	110.00%	100.00%	-
NAPS	3.55	3.64	3.82	3.55	3.52	3.44	3.28	5.41%
YoY %	-2.47%	-4.71%	7.61%	0.85%	2.33%	4.88%	-	-
Horiz. %	108.23%	110.98%	116.46%	108.23%	107.32%	104.88%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,757,075
RPS	78.66	78.50	74.94	78.17	81.04	80.44	82.84	-3.38%
YoY %	0.20%	4.75%	-4.13%	-3.54%	0.75%	-2.90%	-	-
Horiz. %	94.95%	94.76%	90.46%	94.36%	97.83%	97.10%	100.00%	-
EPS	12.14	12.93	14.50	14.68	13.70	12.95	27.51	-42.00%
YoY %	-6.11%	-10.83%	-1.23%	7.15%	5.79%	-52.93%	-	-
Horiz. %	44.13%	47.00%	52.71%	53.36%	49.80%	47.07%	100.00%	-
DPS	3.44	3.44	3.38	3.38	3.35	3.35	3.04	8.58%
YoY %	0.00%	1.78%	0.00%	0.90%	0.00%	10.20%	-	-
Horiz. %	113.16%	113.16%	111.18%	111.18%	110.20%	110.20%	100.00%	-
NAPS	1.1202	1.1453	1.1919	1.1008	1.0773	1.0487	0.9973	8.04%
YoY %	-2.19%	-3.91%	8.28%	2.18%	2.73%	5.15%	-	-
Horiz. %	112.32%	114.84%	119.51%	110.38%	108.02%	105.15%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	3.14	3.08	3.15	3.44	3.65	3.29	3.44	-
P/RPS	1.26	1.23	1.31	1.36	1.38	1.25	1.26	0.00%
YoY %	2.44%	-6.11%	-3.68%	-1.45%	10.40%	-0.79%	-	-
Horiz. %	100.00%	97.62%	103.97%	107.94%	109.52%	99.21%	100.00%	-
P/EPS	8.16	7.50	6.78	7.27	8.15	7.74	3.80	66.36%
YoY %	8.80%	10.62%	-6.74%	-10.80%	5.30%	103.68%	-	-
Horiz. %	214.74%	197.37%	178.42%	191.32%	214.47%	203.68%	100.00%	-
EY	12.25	13.34	14.75	13.76	12.27	12.91	26.30	-39.88%
YoY %	-8.17%	-9.56%	7.19%	12.14%	-4.96%	-50.91%	-	-
Horiz. %	46.58%	50.72%	56.08%	52.32%	46.65%	49.09%	100.00%	-
DY	3.50	3.55	3.44	3.20	3.01	3.34	2.91	13.08%
YoY %	-1.41%	3.20%	7.50%	6.31%	-9.88%	14.78%	-	-
Horiz. %	120.27%	121.99%	118.21%	109.97%	103.44%	114.78%	100.00%	-
P/NAPS	0.88	0.85	0.82	0.97	1.04	0.96	1.05	-11.09%
YoY %	3.53%	3.66%	-15.46%	-6.73%	8.33%	-8.57%	-	-
Horiz. %	83.81%	80.95%	78.10%	92.38%	99.05%	91.43%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	26/02/16	26/11/15	27/08/15	26/05/15	25/02/15	18/11/14	-
Price	3.03	3.01	3.06	3.40	3.52	3.32	3.23	-
P/RPS	1.22	1.21	1.27	1.35	1.33	1.26	1.19	1.67%
YoY %	0.83%	-4.72%	-5.93%	1.50%	5.56%	5.88%	-	-
Horiz. %	102.52%	101.68%	106.72%	113.45%	111.76%	105.88%	100.00%	-
P/EPS	7.87	7.33	6.59	7.18	7.86	7.81	3.57	69.30%
YoY %	7.37%	11.23%	-8.22%	-8.65%	0.64%	118.77%	-	-
Horiz. %	220.45%	205.32%	184.59%	201.12%	220.17%	218.77%	100.00%	-
EY	12.70	13.65	15.19	13.93	12.72	12.80	28.01	-40.95%
YoY %	-6.96%	-10.14%	9.05%	9.51%	-0.62%	-54.30%	-	-
Horiz. %	45.34%	48.73%	54.23%	49.73%	45.41%	45.70%	100.00%	-
DY	3.63	3.63	3.54	3.24	3.13	3.31	3.10	11.08%
YoY %	0.00%	2.54%	9.26%	3.51%	-5.44%	6.77%	-	-
Horiz. %	117.10%	117.10%	114.19%	104.52%	100.97%	106.77%	100.00%	-
P/NAPS	0.85	0.83	0.80	0.96	1.00	0.97	0.98	-9.04%
YoY %	2.41%	3.75%	-16.67%	-4.00%	3.09%	-1.02%	-	-
Horiz. %	86.73%	84.69%	81.63%	97.96%	102.04%	98.98%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

EMA 5

5 Mins

BUY

2024-05-08 16:35:00

EMA 5

5 Mins

SELL

2024-05-08 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-08 16:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-08 16:20:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

372

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

358

HLIND

HONG LEONG INDUSTRIES BHD

349

CAPITALA

CAPITAL A BERHAD

301

DNEX

DAGANG NEXCHANGE BERHAD

270

PBBANK

PUBLIC BANK BHD

264

RANHILL

RANHILL UTILITIES BERHAD

256

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More