[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -20.14%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,233,792 4,355,016 4,276,024 4,240,004 4,102,912 4,084,128 3,259,060 8.21%
PBT 643,556 606,388 704,300 773,980 568,800 490,084 339,596 11.23%
Tax -93,612 -108,880 -131,368 -144,308 -124,172 -105,368 -74,004 3.99%
NP 549,944 497,508 572,932 629,672 444,628 384,716 265,592 12.89%
-
NP to SH 487,692 427,560 408,404 586,160 415,960 362,220 257,788 11.20%
-
Tax Rate 14.55% 17.96% 18.65% 18.64% 21.83% 21.50% 21.79% -
Total Cost 4,683,848 3,857,508 3,703,092 3,610,332 3,658,284 3,699,412 2,993,468 7.74%
-
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 17.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 17.45%
NOSH 4,919,127 2,024,615 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 24.95%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.51% 11.42% 13.40% 14.85% 10.84% 9.42% 8.15% -
ROE 6.04% 7.04% 6.43% 9.60% 7.66% 9.94% 8.39% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.98 215.10 239.14 244.49 237.91 316.16 252.34 -13.32%
EPS 9.96 9.04 22.84 33.80 24.12 28.04 19.96 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 3.00 3.55 3.52 3.15 2.82 2.38 -5.92%
Adjusted Per Share Value based on latest NOSH - 1,734,201
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 91.28 75.95 74.57 73.94 71.55 71.23 56.84 8.21%
EPS 8.51 7.46 7.12 10.22 7.25 6.32 4.50 11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4078 1.0593 1.107 1.0646 0.9474 0.6353 0.5361 17.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.52 3.25 3.14 3.65 3.03 2.97 2.63 -
P/RPS 1.42 1.51 1.31 1.49 1.27 0.94 1.04 5.32%
P/EPS 15.25 15.39 13.75 10.80 12.56 10.59 13.18 2.45%
EY 6.56 6.50 7.27 9.26 7.96 9.44 7.59 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 0.88 1.04 0.96 1.05 1.11 -3.07%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 -
Price 1.51 3.59 3.03 3.52 3.19 3.88 2.29 -
P/RPS 1.41 1.67 1.27 1.44 1.34 1.23 0.91 7.56%
P/EPS 15.15 17.00 13.27 10.41 13.23 13.84 11.47 4.74%
EY 6.60 5.88 7.54 9.60 7.56 7.23 8.72 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 0.85 1.00 1.01 1.38 0.96 -0.70%

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