[SUNWAY] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 29.39%
YoY- -13.44%
Quarter Report
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,353,166 1,370,200 1,722,898 1,293,405 1,398,762 1,193,785 1,329,929 0.28%
PBT 260,408 253,583 260,884 270,592 283,845 399,228 1,254,216 -23.03%
Tax -41,317 -44,725 -54,912 -45,964 -29,180 -51,460 -61,641 -6.44%
NP 219,091 208,858 205,972 224,628 254,665 347,768 1,192,575 -24.59%
-
NP to SH 200,312 192,322 183,804 185,815 214,676 303,792 1,128,648 -25.02%
-
Tax Rate 15.87% 17.64% 21.05% 16.99% 10.28% 12.89% 4.91% -
Total Cost 1,134,075 1,161,342 1,516,926 1,068,777 1,144,097 846,017 137,354 42.14%
-
Net Worth 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 5,343,016 7.47%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 218,068 175,699 144,231 62,628 106,981 103,652 86,177 16.72%
Div Payout % 108.86% 91.36% 78.47% 33.70% 49.83% 34.12% 7.64% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 5,343,016 7.47%
NOSH 4,933,931 4,924,402 4,918,491 2,046,685 1,783,023 1,727,538 1,723,553 19.14%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.19% 15.24% 11.95% 17.37% 18.21% 29.13% 89.67% -
ROE 2.43% 2.30% 2.40% 5.86% 3.31% 5.11% 21.12% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.92 28.23 35.84 63.20 78.45 69.10 77.16 -15.57%
EPS 3.79 3.96 3.82 3.89 12.04 17.58 65.49 -37.79%
DPS 4.50 3.62 3.00 3.06 6.00 6.00 5.00 -1.73%
NAPS 1.70 1.72 1.59 1.55 3.64 3.44 3.10 -9.52%
Adjusted Per Share Value based on latest NOSH - 2,046,685
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.78 24.08 30.27 22.73 24.58 20.98 23.37 0.29%
EPS 3.52 3.38 3.23 3.27 3.77 5.34 19.83 -25.02%
DPS 3.83 3.09 2.53 1.10 1.88 1.82 1.51 16.77%
NAPS 1.4476 1.4669 1.3432 0.5574 1.1404 1.0442 0.9388 7.48%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.80 1.47 1.63 3.03 3.08 3.29 2.72 -
P/RPS 6.45 5.21 4.55 4.79 3.93 4.76 3.53 10.56%
P/EPS 43.55 37.10 42.64 33.37 25.58 18.71 4.15 47.93%
EY 2.30 2.70 2.35 3.00 3.91 5.35 24.07 -32.37%
DY 2.50 2.46 1.84 1.01 1.95 1.82 1.84 5.23%
P/NAPS 1.06 0.85 1.03 1.95 0.85 0.96 0.88 3.14%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 28/02/19 28/02/18 28/02/17 26/02/16 25/02/15 27/02/14 -
Price 1.78 1.62 1.65 3.23 3.01 3.32 2.86 -
P/RPS 6.37 5.74 4.60 5.11 3.84 4.80 3.71 9.42%
P/EPS 43.06 40.88 43.16 35.58 25.00 18.88 4.37 46.39%
EY 2.32 2.45 2.32 2.81 4.00 5.30 22.90 -31.71%
DY 2.53 2.23 1.82 0.95 1.99 1.81 1.75 6.33%
P/NAPS 1.05 0.94 1.04 2.08 0.83 0.97 0.92 2.22%

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