[SUNWAY] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 51.19%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,077,178 1,287,062 1,240,954 1,155,688 1,041,520 1,204,621 1,118,043 -0.61%
PBT 253,241 242,219 271,446 203,780 280,923 233,572 212,509 2.96%
Tax 9,401 -26,453 -38,158 -23,880 -33,077 -44,857 -32,457 -
NP 262,642 215,766 233,288 179,900 247,846 188,715 180,052 6.49%
-
NP to SH 246,491 199,438 196,943 154,362 237,908 182,531 170,345 6.34%
-
Tax Rate -3.71% 10.92% 14.06% 11.72% 11.77% 19.20% 15.27% -
Total Cost 814,536 1,071,296 1,007,666 975,788 793,674 1,015,906 937,991 -2.32%
-
Net Worth 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 3,748,107 13.90%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 224,211 170,491 143,305 98,696 87,853 86,180 64,622 23.02%
Div Payout % 90.96% 85.49% 72.77% 63.94% 36.93% 47.21% 37.94% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 3,748,107 13.90%
NOSH 4,926,468 4,919,793 2,047,224 1,973,938 1,757,075 1,723,616 1,292,450 24.97%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.38% 16.76% 18.80% 15.57% 23.80% 15.67% 16.10% -
ROE 3.01% 2.48% 2.59% 2.21% 3.81% 3.30% 4.54% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.10 26.42 60.62 58.55 59.28 69.89 86.51 -20.33%
EPS 4.72 4.09 9.62 7.82 13.54 10.59 13.18 -15.72%
DPS 4.60 3.50 7.00 5.00 5.00 5.00 5.00 -1.37%
NAPS 1.68 1.65 3.72 3.54 3.55 3.21 2.90 -8.69%
Adjusted Per Share Value based on latest NOSH - 1,973,938
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.94 22.63 21.82 20.32 18.32 21.18 19.66 -0.61%
EPS 4.33 3.51 3.46 2.71 4.18 3.21 3.00 6.30%
DPS 3.94 3.00 2.52 1.74 1.54 1.52 1.14 22.94%
NAPS 1.44 1.4134 1.3392 1.2288 1.0969 0.973 0.6591 13.90%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.68 1.55 3.92 3.00 3.44 3.04 3.54 -
P/RPS 7.60 5.87 6.47 5.12 5.80 4.35 4.09 10.87%
P/EPS 33.22 37.86 40.75 38.36 25.41 28.71 26.86 3.60%
EY 3.01 2.64 2.45 2.61 3.94 3.48 3.72 -3.46%
DY 2.74 2.26 1.79 1.67 1.45 1.64 1.41 11.70%
P/NAPS 1.00 0.94 1.05 0.85 0.97 0.95 1.22 -3.25%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 21/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.57 1.56 4.35 3.01 3.40 3.13 2.75 -
P/RPS 7.10 5.90 7.18 5.14 5.74 4.48 3.18 14.31%
P/EPS 31.05 38.10 45.22 38.49 25.11 29.56 20.86 6.85%
EY 3.22 2.62 2.21 2.60 3.98 3.38 4.79 -6.40%
DY 2.93 2.24 1.61 1.66 1.47 1.60 1.82 8.25%
P/NAPS 0.93 0.95 1.17 0.85 0.96 0.98 0.95 -0.35%

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