[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.1%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,869,248 4,482,916 4,070,085 4,485,808 4,273,626 3,570,444 3,693,742 4.70%
PBT 828,405 784,533 860,498 748,018 604,300 560,612 422,616 11.85%
Tax -125,942 -125,906 -134,176 -129,510 -100,529 -108,312 -52,948 15.52%
NP 702,462 658,626 726,322 618,508 503,770 452,300 369,668 11.28%
-
NP to SH 607,612 533,424 690,342 573,625 472,060 417,406 327,904 10.81%
-
Tax Rate 15.20% 16.05% 15.59% 17.31% 16.64% 19.32% 12.53% -
Total Cost 4,166,785 3,824,289 3,343,762 3,867,300 3,769,856 3,118,144 3,324,074 3.83%
-
Net Worth 7,728,398 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 18.29%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 191,330 128,597 724,462 114,908 93,181 - - -
Div Payout % 31.49% 24.11% 104.94% 20.03% 19.74% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 7,728,398 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 2,817,251 18.29%
NOSH 2,049,973 1,928,968 1,752,731 1,723,633 1,397,729 1,292,547 1,292,317 7.98%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 14.43% 14.69% 17.85% 13.79% 11.79% 12.67% 10.01% -
ROE 7.86% 7.68% 10.31% 10.15% 12.51% 12.57% 11.64% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 237.53 232.40 232.21 260.25 305.75 276.23 285.82 -3.03%
EPS 29.64 27.65 39.39 33.28 33.77 32.29 25.37 2.62%
DPS 9.33 6.67 41.33 6.67 6.67 0.00 0.00 -
NAPS 3.77 3.60 3.82 3.28 2.70 2.57 2.18 9.54%
Adjusted Per Share Value based on latest NOSH - 1,722,997
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 85.63 78.83 71.57 78.88 75.15 62.79 64.96 4.70%
EPS 10.69 9.38 12.14 10.09 8.30 7.34 5.77 10.81%
DPS 3.36 2.26 12.74 2.02 1.64 0.00 0.00 -
NAPS 1.3591 1.2212 1.1774 0.9942 0.6636 0.5842 0.4954 18.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.84 3.10 3.15 3.44 3.21 2.30 1.89 -
P/RPS 0.77 1.33 1.36 1.32 1.05 0.83 0.66 2.60%
P/EPS 6.21 11.21 8.00 10.34 9.50 7.12 7.45 -2.98%
EY 16.11 8.92 12.50 9.67 10.52 14.04 13.43 3.07%
DY 5.07 2.15 13.12 1.94 2.08 0.00 0.00 -
P/NAPS 0.49 0.86 0.82 1.05 1.19 0.89 0.87 -9.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 25/11/16 26/11/15 18/11/14 29/11/13 28/11/12 24/11/11 -
Price 1.64 3.00 3.06 3.23 2.65 2.30 2.22 -
P/RPS 0.69 1.29 1.32 1.24 0.87 0.83 0.78 -2.02%
P/EPS 5.53 10.85 7.77 9.71 7.85 7.12 8.75 -7.35%
EY 18.07 9.22 12.87 10.30 12.74 14.04 11.43 7.92%
DY 5.69 2.22 13.51 2.06 2.52 0.00 0.00 -
P/NAPS 0.44 0.83 0.80 0.98 0.98 0.89 1.02 -13.06%

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