[SUNWAY] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -52.91%

YoY- -50.49%

Quarter Report

Sunway Berhad Q42014.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	4,246,349	4,429,313	4,592,414	4,558,141	4,694,285	4,566,423	4,479,845	-3.50%
YoY %	-4.13%	-3.55%	0.75%	-2.90%	2.80%	1.93%	-	-
Horiz. %	94.79%	98.87%	102.51%	101.75%	104.79%	101.93%	100.00%	-
PBT	1,044,602	1,058,888	1,011,537	960,242	1,815,230	1,748,183	1,727,120	-28.45%
YoY %	-1.35%	4.68%	5.34%	-47.10%	3.84%	1.22%	-	-
Horiz. %	60.48%	61.31%	58.57%	55.60%	105.10%	101.22%	100.00%	-
Tax	-152,092	-142,447	-154,227	-148,593	-158,774	-153,539	-141,139	5.10%
YoY %	-6.77%	7.64%	-3.79%	6.41%	-3.41%	-8.79%	-	-
Horiz. %	107.76%	100.93%	109.27%	105.28%	112.49%	108.79%	100.00%	-
NP	892,510	916,441	857,310	811,649	1,656,456	1,594,644	1,585,981	-31.81%
YoY %	-2.61%	6.90%	5.63%	-51.00%	3.88%	0.55%	-	-
Horiz. %	56.27%	57.78%	54.06%	51.18%	104.44%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	821,549	831,938	776,561	734,011	1,558,867	1,508,314	1,496,128	-32.91%
YoY %	-1.25%	7.13%	5.80%	-52.91%	3.35%	0.81%	-	-
Horiz. %	54.91%	55.61%	51.90%	49.06%	104.19%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.56%	13.45%	15.25%	15.47%	8.75%	8.78%	8.17%	-
YoY %	8.25%	-11.80%	-1.42%	76.80%	-0.34%	7.47%	-	-
Horiz. %	178.21%	164.63%	186.66%	189.35%	107.10%	107.47%	100.00%	-
Total Cost	3,353,839	3,512,872	3,735,104	3,746,492	3,037,829	2,971,779	2,893,864	10.32%
YoY %	-4.53%	-5.95%	-0.30%	23.33%	2.22%	2.69%	-	-
Horiz. %	115.89%	121.39%	129.07%	129.46%	104.97%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,753,851	6,237,617	6,104,388	5,942,732	5,651,431	5,532,809	5,432,313	15.60%
YoY %	8.28%	2.18%	2.72%	5.15%	2.14%	1.85%	-	-
Horiz. %	124.33%	114.82%	112.37%	109.40%	104.03%	101.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	191,506	191,506	189,833	189,833	172,358	172,358	150,800	17.25%
YoY %	0.00%	0.88%	0.00%	10.14%	0.00%	14.30%	-	-
Horiz. %	126.99%	126.99%	125.88%	125.88%	114.30%	114.30%	100.00%	-
Div Payout %	23.31%	23.02%	24.45%	25.86%	11.06%	11.43%	10.08%	-
YoY %	1.26%	-5.85%	-5.45%	133.82%	-3.24%	13.39%	-	-
Horiz. %	231.25%	228.37%	242.56%	256.55%	109.72%	113.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	6,753,851	6,237,617	6,104,388	5,942,732	5,651,431	5,532,809	5,432,313	15.60%
YoY %	8.28%	2.18%	2.72%	5.15%	2.14%	1.85%	-	-
Horiz. %	124.33%	114.82%	112.37%	109.40%	104.03%	101.85%	100.00%	-
NOSH	1,768,023	1,757,075	1,734,201	1,727,538	1,722,997	1,723,616	1,724,543	1.67%
YoY %	0.62%	1.32%	0.39%	0.26%	-0.04%	-0.05%	-	-
Horiz. %	102.52%	101.89%	100.56%	100.17%	99.91%	99.95%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	21.02%	20.69%	18.67%	17.81%	35.29%	34.92%	35.40%	-
YoY %	1.59%	10.82%	4.83%	-49.53%	1.06%	-1.36%	-	-
Horiz. %	59.38%	58.45%	52.74%	50.31%	99.69%	98.64%	100.00%	-
ROE	12.16%	13.34%	12.72%	12.35%	27.58%	27.26%	27.54%	-
YoY %	-8.85%	4.87%	3.00%	-55.22%	1.17%	-1.02%	-	-
Horiz. %	44.15%	48.44%	46.19%	44.84%	100.15%	98.98%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	240.17	252.08	264.81	263.85	272.45	264.93	259.77	-5.09%
YoY %	-4.72%	-4.81%	0.36%	-3.16%	2.84%	1.99%	-	-
Horiz. %	92.45%	97.04%	101.94%	101.57%	104.88%	101.99%	100.00%	-
EPS	46.47	47.35	44.78	42.49	90.47	87.51	86.76	-34.02%
YoY %	-1.86%	5.74%	5.39%	-53.03%	3.38%	0.86%	-	-
Horiz. %	53.56%	54.58%	51.61%	48.97%	104.28%	100.86%	100.00%	-
DPS	10.83	11.00	11.00	11.00	10.00	10.00	8.74	15.35%
YoY %	-1.55%	0.00%	0.00%	10.00%	0.00%	14.42%	-	-
Horiz. %	123.91%	125.86%	125.86%	125.86%	114.42%	114.42%	100.00%	-
NAPS	3.82	3.55	3.52	3.44	3.28	3.21	3.15	13.70%
YoY %	7.61%	0.85%	2.33%	4.88%	2.18%	1.90%	-	-
Horiz. %	121.27%	112.70%	111.75%	109.21%	104.13%	101.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,727,538
RPS	68.24	71.18	73.80	73.25	75.43	73.38	71.99	-3.50%
YoY %	-4.13%	-3.55%	0.75%	-2.89%	2.79%	1.93%	-	-
Horiz. %	94.79%	98.87%	102.51%	101.75%	104.78%	101.93%	100.00%	-
EPS	13.20	13.37	12.48	11.80	25.05	24.24	24.04	-32.92%
YoY %	-1.27%	7.13%	5.76%	-52.89%	3.34%	0.83%	-	-
Horiz. %	54.91%	55.62%	51.91%	49.08%	104.20%	100.83%	100.00%	-
DPS	3.08	3.08	3.05	3.05	2.77	2.77	2.42	17.42%
YoY %	0.00%	0.98%	0.00%	10.11%	0.00%	14.46%	-	-
Horiz. %	127.27%	127.27%	126.03%	126.03%	114.46%	114.46%	100.00%	-
NAPS	1.0853	1.0024	0.9809	0.955	0.9082	0.8891	0.8729	15.61%
YoY %	8.27%	2.19%	2.71%	5.15%	2.15%	1.86%	-	-
Horiz. %	124.33%	114.84%	112.37%	109.41%	104.04%	101.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	3.15	3.44	3.65	3.29	3.44	3.04	3.03	-
P/RPS	1.31	1.36	1.38	1.25	1.26	1.15	1.17	7.81%
YoY %	-3.68%	-1.45%	10.40%	-0.79%	9.57%	-1.71%	-	-
Horiz. %	111.97%	116.24%	117.95%	106.84%	107.69%	98.29%	100.00%	-
P/EPS	6.78	7.27	8.15	7.74	3.80	3.47	3.49	55.63%
YoY %	-6.74%	-10.80%	5.30%	103.68%	9.51%	-0.57%	-	-
Horiz. %	194.27%	208.31%	233.52%	221.78%	108.88%	99.43%	100.00%	-
EY	14.75	13.76	12.27	12.91	26.30	28.79	28.63	-35.70%
YoY %	7.19%	12.14%	-4.96%	-50.91%	-8.65%	0.56%	-	-
Horiz. %	51.52%	48.06%	42.86%	45.09%	91.86%	100.56%	100.00%	-
DY	3.44	3.20	3.01	3.34	2.91	3.29	2.89	12.30%
YoY %	7.50%	6.31%	-9.88%	14.78%	-11.55%	13.84%	-	-
Horiz. %	119.03%	110.73%	104.15%	115.57%	100.69%	113.84%	100.00%	-
P/NAPS	0.82	0.97	1.04	0.96	1.05	0.95	0.96	-9.96%
YoY %	-15.46%	-6.73%	8.33%	-8.57%	10.53%	-1.04%	-	-
Horiz. %	85.42%	101.04%	108.33%	100.00%	109.38%	98.96%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	26/05/15	25/02/15	18/11/14	28/08/14	29/05/14	-
Price	3.06	3.40	3.52	3.32	3.23	3.13	3.19	-
P/RPS	1.27	1.35	1.33	1.26	1.19	1.18	1.23	2.15%
YoY %	-5.93%	1.50%	5.56%	5.88%	0.85%	-4.07%	-	-
Horiz. %	103.25%	109.76%	108.13%	102.44%	96.75%	95.93%	100.00%	-
P/EPS	6.59	7.18	7.86	7.81	3.57	3.58	3.68	47.41%
YoY %	-8.22%	-8.65%	0.64%	118.77%	-0.28%	-2.72%	-	-
Horiz. %	179.08%	195.11%	213.59%	212.23%	97.01%	97.28%	100.00%	-
EY	15.19	13.93	12.72	12.80	28.01	27.96	27.20	-32.16%
YoY %	9.05%	9.51%	-0.62%	-54.30%	0.18%	2.79%	-	-
Horiz. %	55.85%	51.21%	46.76%	47.06%	102.98%	102.79%	100.00%	-
DY	3.54	3.24	3.13	3.31	3.10	3.19	2.74	18.60%
YoY %	9.26%	3.51%	-5.44%	6.77%	-2.82%	16.42%	-	-
Horiz. %	129.20%	118.25%	114.23%	120.80%	113.14%	116.42%	100.00%	-
P/NAPS	0.80	0.96	1.00	0.97	0.98	0.98	1.01	-14.38%
YoY %	-16.67%	-4.00%	3.09%	-1.02%	0.00%	-2.97%	-	-
Horiz. %	79.21%	95.05%	99.01%	96.04%	97.03%	97.03%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos