[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.22%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,386,777 4,869,248 4,482,916 4,070,085 4,485,808 4,273,626 3,570,444 7.09%
PBT 796,081 828,405 784,533 860,498 748,018 604,300 560,612 6.01%
Tax -102,549 -125,942 -125,906 -134,176 -129,510 -100,529 -108,312 -0.90%
NP 693,532 702,462 658,626 726,322 618,508 503,770 452,300 7.38%
-
NP to SH 622,225 607,612 533,424 690,342 573,625 472,060 417,406 6.87%
-
Tax Rate 12.88% 15.20% 16.05% 15.59% 17.31% 16.64% 19.32% -
Total Cost 4,693,245 4,166,785 3,824,289 3,343,762 3,867,300 3,769,856 3,118,144 7.04%
-
Net Worth 8,121,543 7,728,398 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 16.05%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 226,949 191,330 128,597 724,462 114,908 93,181 - -
Div Payout % 36.47% 31.49% 24.11% 104.94% 20.03% 19.74% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,121,543 7,728,398 6,944,285 6,695,435 5,653,519 3,773,870 3,321,847 16.05%
NOSH 4,924,338 2,049,973 1,928,968 1,752,731 1,723,633 1,397,729 1,292,547 24.96%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.87% 14.43% 14.69% 17.85% 13.79% 11.79% 12.67% -
ROE 7.66% 7.86% 7.68% 10.31% 10.15% 12.51% 12.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 110.77 237.53 232.40 232.21 260.25 305.75 276.23 -14.12%
EPS 12.76 29.64 27.65 39.39 33.28 33.77 32.29 -14.33%
DPS 4.67 9.33 6.67 41.33 6.67 6.67 0.00 -
NAPS 1.67 3.77 3.60 3.82 3.28 2.70 2.57 -6.92%
Adjusted Per Share Value based on latest NOSH - 1,768,023
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 86.56 78.25 72.04 65.40 72.08 68.68 57.38 7.08%
EPS 10.00 9.76 8.57 11.09 9.22 7.59 6.71 6.87%
DPS 3.65 3.07 2.07 11.64 1.85 1.50 0.00 -
NAPS 1.3051 1.2419 1.1159 1.0759 0.9085 0.6064 0.5338 16.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.51 1.84 3.10 3.15 3.44 3.21 2.30 -
P/RPS 1.36 0.77 1.33 1.36 1.32 1.05 0.83 8.57%
P/EPS 11.80 6.21 11.21 8.00 10.34 9.50 7.12 8.78%
EY 8.47 16.11 8.92 12.50 9.67 10.52 14.04 -8.07%
DY 3.09 5.07 2.15 13.12 1.94 2.08 0.00 -
P/NAPS 0.90 0.49 0.86 0.82 1.05 1.19 0.89 0.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 27/11/17 25/11/16 26/11/15 18/11/14 29/11/13 28/11/12 -
Price 1.45 1.64 3.00 3.06 3.23 2.65 2.30 -
P/RPS 1.31 0.69 1.29 1.32 1.24 0.87 0.83 7.89%
P/EPS 11.33 5.53 10.85 7.77 9.71 7.85 7.12 8.04%
EY 8.82 18.07 9.22 12.87 10.30 12.74 14.04 -7.45%
DY 3.22 5.69 2.22 13.51 2.06 2.52 0.00 -
P/NAPS 0.87 0.44 0.83 0.80 0.98 0.98 0.89 -0.37%

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