[SUNWAY] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -43.97%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,444,573 1,319,642 1,137,493 951,043 1,134,007 1,006,145 866,979 8.87%
PBT 193,953 196,739 208,545 170,956 185,242 118,195 142,413 5.28%
Tax -27,056 -28,960 -37,708 -31,478 -21,833 -16,598 -32,399 -2.95%
NP 166,897 167,779 170,837 139,478 163,409 101,597 110,014 7.18%
-
NP to SH 145,308 150,854 143,605 133,309 143,698 93,145 94,273 7.47%
-
Tax Rate 13.95% 14.72% 18.08% 18.41% 11.79% 14.04% 22.75% -
Total Cost 1,277,676 1,151,863 966,656 811,565 970,598 904,548 756,965 9.11%
-
Net Worth 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 16.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 459,686 - - - -
Div Payout % - - - 344.83% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 16.04%
NOSH 4,924,338 2,044,092 2,045,655 1,768,023 1,722,997 1,603,184 1,293,182 24.95%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.55% 12.71% 15.02% 14.67% 14.41% 10.10% 12.69% -
ROE 1.79% 1.96% 1.95% 1.97% 2.54% 2.15% 2.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.70 64.56 55.61 53.79 65.82 62.76 67.04 -12.68%
EPS 2.99 7.38 7.02 7.54 8.34 5.81 7.29 -13.79%
DPS 0.00 0.00 0.00 26.00 0.00 0.00 0.00 -
NAPS 1.67 3.77 3.60 3.82 3.28 2.70 2.57 -6.92%
Adjusted Per Share Value based on latest NOSH - 1,768,023
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.21 21.21 18.28 15.28 18.22 16.17 13.93 8.87%
EPS 2.34 2.42 2.31 2.14 2.31 1.50 1.51 7.57%
DPS 0.00 0.00 0.00 7.39 0.00 0.00 0.00 -
NAPS 1.3051 1.2384 1.1834 1.0853 0.9082 0.6956 0.5341 16.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.51 1.84 3.10 3.15 3.44 3.21 2.30 -
P/RPS 5.08 2.85 5.58 5.86 5.23 5.11 3.43 6.76%
P/EPS 50.54 24.93 44.16 41.78 41.25 55.25 31.55 8.16%
EY 1.98 4.01 2.26 2.39 2.42 1.81 3.17 -7.54%
DY 0.00 0.00 0.00 8.25 0.00 0.00 0.00 -
P/NAPS 0.90 0.49 0.86 0.82 1.05 1.19 0.89 0.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 27/11/17 25/11/16 26/11/15 18/11/14 29/11/13 28/11/12 -
Price 1.45 1.64 3.00 3.06 3.23 2.65 2.30 -
P/RPS 4.88 2.54 5.40 5.69 4.91 4.22 3.43 6.04%
P/EPS 48.53 22.22 42.74 40.58 38.73 45.61 31.55 7.43%
EY 2.06 4.50 2.34 2.46 2.58 2.19 3.17 -6.92%
DY 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
P/NAPS 0.87 0.44 0.83 0.80 0.98 0.98 0.89 -0.37%

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