[SUNWAY] YoY TTM 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- -1.25%
YoY- -47.3%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,762,981 5,015,645 4,758,013 4,246,349 4,694,285 4,386,988 3,599,238 8.15%
PBT 857,945 891,920 873,388 1,044,602 1,815,230 665,321 612,514 5.77%
Tax -131,824 -140,421 -124,737 -152,092 -158,774 -119,545 -121,567 1.35%
NP 726,121 751,499 748,651 892,510 1,656,456 545,776 490,947 6.73%
-
NP to SH 650,473 641,548 614,760 821,549 1,558,867 500,602 454,682 6.14%
-
Tax Rate 15.37% 15.74% 14.28% 14.56% 8.75% 17.97% 19.85% -
Total Cost 5,036,860 4,264,146 4,009,362 3,353,839 3,037,829 3,841,212 3,108,291 8.37%
-
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 314,723 289,439 205,678 191,506 172,358 142,155 - -
Div Payout % 48.38% 45.12% 33.46% 23.31% 11.06% 28.40% - -
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 12.60% 14.98% 15.73% 21.02% 35.29% 12.44% 13.64% -
ROE 8.01% 8.33% 8.35% 12.16% 27.58% 11.56% 13.68% -
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 118.50 245.37 232.59 240.17 272.45 273.64 278.32 -13.25%
EPS 13.38 31.39 30.05 46.47 90.47 31.23 35.16 -14.86%
DPS 6.50 14.14 10.05 10.83 10.00 8.87 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 92.61 80.60 76.46 68.24 75.43 70.50 57.84 8.15%
EPS 10.45 10.31 9.88 13.20 25.05 8.04 7.31 6.13%
DPS 5.06 4.65 3.31 3.08 2.77 2.28 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 1.27 0.75 1.33 1.31 1.26 1.17 0.83 7.34%
P/EPS 11.29 5.86 10.32 6.78 3.80 10.28 6.54 9.52%
EY 8.86 17.06 9.69 14.75 26.30 9.73 15.29 -8.68%
DY 4.30 7.68 3.24 3.44 2.91 2.76 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 1.22 0.67 1.29 1.27 1.19 0.97 0.83 6.62%
P/EPS 10.84 5.23 9.98 6.59 3.57 8.49 6.54 8.78%
EY 9.22 19.14 10.02 15.19 28.01 11.78 15.29 -8.08%
DY 4.48 8.62 3.35 3.54 3.10 3.35 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