[SUNWAY] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.91%
YoY- 208.02%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,675,340 4,457,395 4,592,414 4,479,845 4,125,868 3,719,967 2,328,608 12.30%
PBT 834,514 912,942 1,011,537 1,727,120 670,177 512,726 236,833 23.33%
Tax -134,772 -127,704 -154,227 -141,139 -133,223 -127,037 -16,503 41.86%
NP 699,742 785,238 857,310 1,585,981 536,954 385,689 220,330 21.21%
-
NP to SH 590,672 688,010 776,561 1,496,128 485,720 365,872 191,004 20.68%
-
Tax Rate 16.15% 13.99% 15.25% 8.17% 19.88% 24.78% 6.97% -
Total Cost 3,975,598 3,672,157 3,735,104 2,893,864 3,588,914 3,334,278 2,108,278 11.14%
-
Net Worth 6,073,846 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 14.61%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 161,325 194,835 189,833 150,800 77,533 - - -
Div Payout % 27.31% 28.32% 24.45% 10.08% 15.96% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,073,846 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 2,677,239 14.61%
NOSH 2,024,615 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 1,293,352 7.74%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.97% 17.62% 18.67% 35.40% 13.01% 10.37% 9.46% -
ROE 9.72% 10.84% 12.72% 27.54% 18.80% 11.90% 7.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 230.92 249.28 264.81 259.77 319.39 288.03 180.04 4.23%
EPS 29.17 38.48 44.78 86.76 37.60 28.33 14.77 11.99%
DPS 7.97 11.00 11.00 8.74 6.00 0.00 0.00 -
NAPS 3.00 3.55 3.52 3.15 2.00 2.38 2.07 6.37%
Adjusted Per Share Value based on latest NOSH - 1,724,543
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 75.13 71.63 73.80 71.99 66.30 59.78 37.42 12.30%
EPS 9.49 11.06 12.48 24.04 7.81 5.88 3.07 20.67%
DPS 2.59 3.13 3.05 2.42 1.25 0.00 0.00 -
NAPS 0.976 1.0201 0.9809 0.8729 0.4152 0.4939 0.4302 14.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 19/01/11 -
Price 3.25 3.14 3.65 3.03 2.97 2.63 2.33 -
P/RPS 1.41 1.26 1.38 1.17 0.93 0.91 1.29 1.49%
P/EPS 11.14 8.16 8.15 3.49 7.90 9.28 15.78 -5.63%
EY 8.98 12.25 12.27 28.63 12.66 10.77 6.34 5.96%
DY 2.45 3.50 3.01 2.89 2.02 0.00 0.00 -
P/NAPS 1.08 0.88 1.04 0.96 1.49 1.11 1.13 -0.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 19/01/11 -
Price 3.59 3.03 3.52 3.19 3.88 2.29 2.33 -
P/RPS 1.55 1.22 1.33 1.23 1.21 0.80 1.29 3.10%
P/EPS 12.31 7.87 7.86 3.68 10.32 8.08 15.78 -4.05%
EY 8.13 12.70 12.72 27.20 9.69 12.37 6.34 4.22%
DY 2.22 3.63 3.13 2.74 1.55 0.00 0.00 -
P/NAPS 1.20 0.85 1.00 1.01 1.94 0.96 1.13 1.00%

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