[SUNWAY] YoY Cumulative 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- 50.15%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,651,936 3,362,187 3,052,564 3,364,356 3,205,220 2,677,833 2,770,307 4.70%
PBT 621,304 588,400 645,374 561,014 453,225 420,459 316,962 11.85%
Tax -94,457 -94,430 -100,632 -97,133 -75,397 -81,234 -39,711 15.52%
NP 526,847 493,970 544,742 463,881 377,828 339,225 277,251 11.28%
-
NP to SH 455,709 400,068 517,757 430,219 354,045 313,055 245,928 10.81%
-
Tax Rate 15.20% 16.05% 15.59% 17.31% 16.64% 19.32% 12.53% -
Total Cost 3,125,089 2,868,217 2,507,822 2,900,475 2,827,392 2,338,608 2,493,056 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 143,498 96,448 543,346 86,181 69,886 - - -
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 5.90% 5.76% 7.73% 7.61% 9.38% 9.42% 8.73% -
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 178.15 174.30 174.16 195.19 229.32 207.17 214.37 -3.03%
EPS 22.23 20.74 29.54 24.96 25.33 24.22 19.03 2.62%
DPS 7.00 5.00 31.00 5.00 5.00 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 63.69 58.64 53.24 58.67 55.90 46.70 48.31 4.70%
EPS 7.95 6.98 9.03 7.50 6.17 5.46 4.29 10.81%
DPS 2.50 1.68 9.48 1.50 1.22 0.00 0.00 -
NAPS 1.3478 1.2111 1.1677 0.986 0.6581 0.5793 0.4913 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 1.03 1.78 1.81 1.76 1.40 1.11 0.88 2.65%
P/EPS 8.28 14.95 10.66 13.78 12.67 9.50 9.93 -2.98%
EY 12.08 6.69 9.38 7.26 7.89 10.53 10.07 3.07%
DY 3.80 1.61 9.84 1.45 1.56 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 0.92 1.72 1.76 1.65 1.16 1.11 1.04 -2.02%
P/EPS 7.38 14.46 10.36 12.94 10.46 9.50 11.67 -7.34%
EY 13.55 6.91 9.65 7.73 9.56 10.53 8.57 7.92%
DY 4.27 1.67 10.13 1.55 1.89 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