[SUNWAY] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.82%
YoY- -14.15%
Quarter Report
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,374,834 5,015,645 4,833,496 4,675,340 4,655,592 4,758,013 4,571,563 11.36%
PBT 882,188 891,920 903,726 834,514 858,992 873,388 835,799 3.65%
Tax -149,369 -140,421 -149,169 -134,772 -140,394 -124,737 -118,507 16.63%
NP 732,819 751,499 754,557 699,742 718,598 748,651 717,292 1.43%
-
NP to SH 639,513 641,548 634,299 590,672 585,883 614,760 604,464 3.81%
-
Tax Rate 16.93% 15.74% 16.51% 16.15% 16.34% 14.28% 14.18% -
Total Cost 4,642,015 4,264,146 4,078,939 3,975,598 3,936,994 4,009,362 3,854,271 13.16%
-
Net Worth 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 287,537 289,439 289,439 161,325 161,325 205,678 205,678 24.95%
Div Payout % 44.96% 45.12% 45.63% 27.31% 27.54% 33.46% 34.03% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6.15%
NOSH 4,918,491 2,044,092 2,047,224 2,024,615 2,046,685 2,045,655 1,973,938 83.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.63% 14.98% 15.61% 14.97% 15.44% 15.73% 15.69% -
ROE 8.37% 8.33% 8.33% 9.72% 18.47% 8.35% 8.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 111.80 245.37 236.10 230.92 227.47 232.59 231.60 -38.38%
EPS 13.30 31.39 30.98 29.17 28.63 30.05 30.62 -42.55%
DPS 5.98 14.14 14.14 7.97 7.88 10.05 10.42 -30.87%
NAPS 1.59 3.77 3.72 3.00 1.55 3.60 3.54 -41.26%
Adjusted Per Share Value based on latest NOSH - 2,024,615
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 93.83 87.56 84.38 81.62 81.27 83.06 79.80 11.36%
EPS 11.16 11.20 11.07 10.31 10.23 10.73 10.55 3.80%
DPS 5.02 5.05 5.05 2.82 2.82 3.59 3.59 24.97%
NAPS 1.3344 1.3452 1.3294 1.0603 0.5538 1.2856 1.2198 6.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.63 1.84 3.92 3.25 3.03 3.10 3.00 -
P/RPS 1.46 0.75 1.66 1.41 1.33 1.33 1.30 8.02%
P/EPS 12.25 5.86 12.65 11.14 10.58 10.32 9.80 15.99%
EY 8.16 17.06 7.90 8.98 9.45 9.69 10.21 -13.84%
DY 3.67 7.68 3.61 2.45 2.60 3.24 3.47 3.79%
P/NAPS 1.03 0.49 1.05 1.08 1.95 0.86 0.85 13.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 25/11/16 29/08/16 -
Price 1.65 1.64 4.35 3.59 3.23 3.00 3.01 -
P/RPS 1.48 0.67 1.84 1.55 1.42 1.29 1.30 9.00%
P/EPS 12.40 5.23 14.04 12.31 11.28 9.98 9.83 16.69%
EY 8.06 19.14 7.12 8.13 8.86 10.02 10.17 -14.32%
DY 3.62 8.62 3.25 2.22 2.44 3.35 3.46 3.05%
P/NAPS 1.04 0.44 1.17 1.20 2.08 0.83 0.85 14.35%

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