[SUNWAY] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.8%
YoY- -48.1%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,448,390 4,246,349 4,429,313 4,592,414 4,558,141 4,694,285 4,566,423 -1.72%
PBT 930,362 1,044,602 1,058,888 1,011,537 960,242 1,815,230 1,748,183 -34.25%
Tax -130,939 -152,092 -142,447 -154,227 -148,593 -158,774 -153,539 -10.04%
NP 799,423 892,510 916,441 857,310 811,649 1,656,456 1,594,644 -36.81%
-
NP to SH 732,449 821,549 831,938 776,561 734,011 1,558,867 1,508,314 -38.13%
-
Tax Rate 14.07% 14.56% 13.45% 15.25% 15.47% 8.75% 8.78% -
Total Cost 3,648,967 3,353,839 3,512,872 3,735,104 3,746,492 3,037,829 2,971,779 14.62%
-
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 194,835 191,506 191,506 189,833 189,833 172,358 172,358 8.49%
Div Payout % 26.60% 23.31% 23.02% 24.45% 25.86% 11.06% 11.43% -
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 17.97% 21.02% 20.69% 18.67% 17.81% 35.29% 34.92% -
ROE 11.29% 12.16% 13.34% 12.72% 12.35% 27.58% 27.26% -
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 249.49 240.17 252.08 264.81 263.85 272.45 264.93 -3.91%
EPS 41.08 46.47 47.35 44.78 42.49 90.47 87.51 -39.51%
DPS 10.93 10.83 11.00 11.00 11.00 10.00 10.00 6.09%
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 77.62 74.09 77.29 80.13 79.53 81.91 79.68 -1.72%
EPS 12.78 14.33 14.52 13.55 12.81 27.20 26.32 -38.14%
DPS 3.40 3.34 3.34 3.31 3.31 3.01 3.01 8.43%
NAPS 1.1324 1.1784 1.0884 1.0651 1.0369 0.9861 0.9654 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 1.23 1.31 1.36 1.38 1.25 1.26 1.15 4.57%
P/EPS 7.50 6.78 7.27 8.15 7.74 3.80 3.47 66.93%
EY 13.34 14.75 13.76 12.27 12.91 26.30 28.79 -40.03%
DY 3.55 3.44 3.20 3.01 3.34 2.91 3.29 5.18%
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 1.21 1.27 1.35 1.33 1.26 1.19 1.18 1.68%
P/EPS 7.33 6.59 7.18 7.86 7.81 3.57 3.58 61.03%
EY 13.65 15.19 13.93 12.72 12.80 28.01 27.96 -37.91%
DY 3.63 3.54 3.24 3.13 3.31 3.10 3.19 8.97%
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