[SUNWAY] YoY TTM 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- 3.35%
YoY- 211.4%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,015,645 4,758,013 4,246,349 4,694,285 4,386,988 3,599,238 3,267,019 7.39%
PBT 891,920 873,388 1,044,602 1,815,230 665,321 612,514 354,306 16.61%
Tax -140,421 -124,737 -152,092 -158,774 -119,545 -121,567 -50,250 18.66%
NP 751,499 748,651 892,510 1,656,456 545,776 490,947 304,056 16.26%
-
NP to SH 641,548 614,760 821,549 1,558,867 500,602 454,682 271,537 15.39%
-
Tax Rate 15.74% 14.28% 14.56% 8.75% 17.97% 19.85% 14.18% -
Total Cost 4,264,146 4,009,362 3,353,839 3,037,829 3,841,212 3,108,291 2,962,963 6.24%
-
Net Worth 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 18.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 289,439 205,678 191,506 172,358 142,155 - - -
Div Payout % 45.12% 33.46% 23.31% 11.06% 28.40% - - -
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 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 3,323,478 2,815,453 18.25%
NOSH 2,044,092 2,045,655 1,768,023 1,722,997 1,603,184 1,293,182 1,291,492 7.94%
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 14.98% 15.73% 21.02% 35.29% 12.44% 13.64% 9.31% -
ROE 8.33% 8.35% 12.16% 27.58% 11.56% 13.68% 9.64% -
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 245.37 232.59 240.17 272.45 273.64 278.32 252.96 -0.50%
EPS 31.39 30.05 46.47 90.47 31.23 35.16 21.03 6.89%
DPS 14.14 10.05 10.83 10.00 8.87 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 88.41 83.87 74.85 82.75 77.33 63.44 57.59 7.39%
EPS 11.31 10.84 14.48 27.48 8.82 8.01 4.79 15.38%
DPS 5.10 3.63 3.38 3.04 2.51 0.00 0.00 -
NAPS 1.3584 1.2981 1.1905 0.9962 0.763 0.5858 0.4963 18.25%
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 0.75 1.33 1.31 1.26 1.17 0.83 0.75 0.00%
P/EPS 5.86 10.32 6.78 3.80 10.28 6.54 8.99 -6.87%
EY 17.06 9.69 14.75 26.30 9.73 15.29 11.12 7.38%
DY 7.68 3.24 3.44 2.91 2.76 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 0.67 1.29 1.27 1.19 0.97 0.83 0.88 -4.43%
P/EPS 5.23 9.98 6.59 3.57 8.49 6.54 10.56 -11.04%
EY 19.14 10.02 15.19 28.01 11.78 15.29 9.47 12.43%
DY 8.62 3.35 3.54 3.10 3.35 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