[SUNWAY] YoY Annualized Quarter 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- 27.96%
YoY- -50.75%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,374,834 4,655,592 4,451,326 4,558,141 4,721,429 4,128,837 3,738,913 6.22%
PBT 882,188 858,992 929,219 960,242 1,900,373 839,662 507,046 9.66%
Tax -149,369 -140,394 -129,812 -148,593 -137,038 -115,382 -98,834 7.11%
NP 732,819 718,598 799,407 811,649 1,763,335 724,280 408,212 10.23%
-
NP to SH 639,513 585,883 732,433 734,011 1,490,371 438,826 369,714 9.55%
-
Tax Rate 16.93% 16.34% 13.97% 15.47% 7.21% 13.74% 19.49% -
Total Cost 4,642,015 3,936,994 3,651,919 3,746,492 2,958,094 3,404,557 3,330,701 5.68%
-
Net Worth 7,644,295 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 16.94%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 288,463 101,624 648,791 189,736 157,695 77,544 - -
Div Payout % 45.11% 17.35% 88.58% 25.85% 10.58% 17.67% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,644,295 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 2,986,151 16.94%
NOSH 4,918,491 1,954,326 1,753,490 1,724,875 1,576,957 1,292,413 1,292,706 24.92%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.63% 15.44% 17.96% 17.81% 37.35% 17.54% 10.92% -
ROE 8.37% 19.34% 11.48% 12.41% 30.59% 13.64% 12.38% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 111.80 238.22 253.86 264.26 299.40 319.47 289.23 -14.63%
EPS 13.29 12.85 41.77 42.55 94.51 29.88 28.60 -11.98%
DPS 6.00 5.20 37.00 11.00 10.00 6.00 0.00 -
NAPS 1.59 1.55 3.64 3.43 3.09 2.49 2.31 -6.03%
Adjusted Per Share Value based on latest NOSH - 1,727,538
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 93.73 81.19 77.63 79.49 82.34 72.01 65.21 6.22%
EPS 11.15 10.22 12.77 12.80 25.99 7.65 6.45 9.54%
DPS 5.03 1.77 11.31 3.31 2.75 1.35 0.00 -
NAPS 1.3331 0.5283 1.1131 1.0318 0.8498 0.5612 0.5208 16.94%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.63 3.03 3.08 3.29 2.72 2.38 2.55 -
P/RPS 1.46 1.27 1.21 1.24 0.91 0.74 0.88 8.79%
P/EPS 12.25 10.11 7.37 7.73 2.88 7.01 8.92 5.42%
EY 8.16 9.89 13.56 12.93 34.75 14.27 11.22 -5.16%
DY 3.68 1.72 12.01 3.34 3.68 2.52 0.00 -
P/NAPS 1.03 1.95 0.85 0.96 0.88 0.96 1.10 -1.08%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 25/02/15 27/02/14 28/02/13 29/02/12 -
Price 1.65 3.23 3.01 3.32 2.86 2.49 2.61 -
P/RPS 1.48 1.36 1.19 1.26 0.96 0.78 0.90 8.63%
P/EPS 12.40 10.77 7.21 7.80 3.03 7.33 9.13 5.22%
EY 8.06 9.28 13.88 12.82 33.05 13.64 10.96 -4.98%
DY 3.64 1.61 12.29 3.31 3.50 2.41 0.00 -
P/NAPS 1.04 2.08 0.83 0.97 0.93 1.00 1.13 -1.37%

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