[SUNWAY] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 62.35%
YoY- 30.34%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,287,062 1,240,954 1,155,688 1,041,520 1,204,621 1,118,043 996,089 4.36%
PBT 242,219 271,446 203,780 280,923 233,572 212,509 193,147 3.84%
Tax -26,453 -38,158 -23,880 -33,077 -44,857 -32,457 -30,334 -2.25%
NP 215,766 233,288 179,900 247,846 188,715 180,052 162,813 4.80%
-
NP to SH 199,438 196,943 154,362 237,908 182,531 170,345 154,335 4.36%
-
Tax Rate 10.92% 14.06% 11.72% 11.77% 19.20% 15.27% 15.71% -
Total Cost 1,071,296 1,007,666 975,788 793,674 1,015,906 937,991 833,276 4.27%
-
Net Worth 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 3,748,107 3,244,395 16.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 170,491 143,305 98,696 87,853 86,180 64,622 - -
Div Payout % 85.49% 72.77% 63.94% 36.93% 47.21% 37.94% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 3,748,107 3,244,395 16.31%
NOSH 4,919,793 2,047,224 1,973,938 1,757,075 1,723,616 1,292,450 1,292,587 24.94%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.76% 18.80% 15.57% 23.80% 15.67% 16.10% 16.35% -
ROE 2.48% 2.59% 2.21% 3.81% 3.30% 4.54% 4.76% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.42 60.62 58.55 59.28 69.89 86.51 77.06 -16.33%
EPS 4.09 9.62 7.82 13.54 10.59 13.18 11.94 -16.34%
DPS 3.50 7.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.65 3.72 3.54 3.55 3.21 2.90 2.51 -6.74%
Adjusted Per Share Value based on latest NOSH - 1,757,075
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.45 21.64 20.15 18.16 21.01 19.50 17.37 4.36%
EPS 3.48 3.43 2.69 4.15 3.18 2.97 2.69 4.38%
DPS 2.97 2.50 1.72 1.53 1.50 1.13 0.00 -
NAPS 1.4017 1.3281 1.2186 1.0878 0.9649 0.6537 0.5658 16.31%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.55 3.92 3.00 3.44 3.04 3.54 2.30 -
P/RPS 5.87 6.47 5.12 5.80 4.35 4.09 2.98 11.95%
P/EPS 37.86 40.75 38.36 25.41 28.71 26.86 19.26 11.91%
EY 2.64 2.45 2.61 3.94 3.48 3.72 5.19 -10.64%
DY 2.26 1.79 1.67 1.45 1.64 1.41 0.00 -
P/NAPS 0.94 1.05 0.85 0.97 0.95 1.22 0.92 0.35%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 -
Price 1.56 4.35 3.01 3.40 3.13 2.75 2.25 -
P/RPS 5.90 7.18 5.14 5.74 4.48 3.18 2.92 12.43%
P/EPS 38.10 45.22 38.49 25.11 29.56 20.86 18.84 12.44%
EY 2.62 2.21 2.60 3.98 3.38 4.79 5.31 -11.10%
DY 2.24 1.61 1.66 1.47 1.60 1.82 0.00 -
P/NAPS 0.95 1.17 0.85 0.96 0.98 0.95 0.90 0.90%

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