[SUNWAY] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.8%
YoY- -48.1%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,591,942 4,675,340 4,457,395 4,592,414 4,479,845 4,125,868 3,719,967 7.02%
PBT 889,958 834,514 912,942 1,011,537 1,727,120 670,177 512,726 9.62%
Tax -145,433 -134,772 -127,704 -154,227 -141,139 -133,223 -127,037 2.27%
NP 744,525 699,742 785,238 857,310 1,585,981 536,954 385,689 11.57%
-
NP to SH 653,524 590,672 688,010 776,561 1,496,128 485,720 365,872 10.14%
-
Tax Rate 16.34% 16.15% 13.99% 15.25% 8.17% 19.88% 24.78% -
Total Cost 4,847,417 3,975,598 3,672,157 3,735,104 2,893,864 3,588,914 3,334,278 6.43%
-
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 17.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 287,537 161,325 194,835 189,833 150,800 77,533 - -
Div Payout % 44.00% 27.31% 28.32% 24.45% 10.08% 15.96% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 2,583,594 3,073,825 17.45%
NOSH 4,919,127 2,024,615 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 24.95%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.31% 14.97% 17.62% 18.67% 35.40% 13.01% 10.37% -
ROE 8.10% 9.72% 10.84% 12.72% 27.54% 18.80% 11.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 114.30 230.92 249.28 264.81 259.77 319.39 288.03 -14.27%
EPS 13.36 29.17 38.48 44.78 86.76 37.60 28.33 -11.76%
DPS 5.88 7.97 11.00 11.00 8.74 6.00 0.00 -
NAPS 1.65 3.00 3.55 3.52 3.15 2.00 2.38 -5.92%
Adjusted Per Share Value based on latest NOSH - 1,734,201
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 89.86 75.13 71.63 73.80 71.99 66.30 59.78 7.02%
EPS 10.50 9.49 11.06 12.48 24.04 7.81 5.88 10.14%
DPS 4.62 2.59 3.13 3.05 2.42 1.25 0.00 -
NAPS 1.2972 0.976 1.0201 0.9809 0.8729 0.4152 0.4939 17.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.52 3.25 3.14 3.65 3.03 2.97 2.63 -
P/RPS 1.33 1.41 1.26 1.38 1.17 0.93 0.91 6.52%
P/EPS 11.38 11.14 8.16 8.15 3.49 7.90 9.28 3.45%
EY 8.79 8.98 12.25 12.27 28.63 12.66 10.77 -3.32%
DY 3.87 2.45 3.50 3.01 2.89 2.02 0.00 -
P/NAPS 0.92 1.08 0.88 1.04 0.96 1.49 1.11 -3.07%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 -
Price 1.51 3.59 3.03 3.52 3.19 3.88 2.29 -
P/RPS 1.32 1.55 1.22 1.33 1.23 1.21 0.80 8.70%
P/EPS 11.30 12.31 7.87 7.86 3.68 10.32 8.08 5.74%
EY 8.85 8.13 12.70 12.72 27.20 9.69 12.37 -5.42%
DY 3.89 2.22 3.63 3.13 2.74 1.55 0.00 -
P/NAPS 0.92 1.20 0.85 1.00 1.01 1.94 0.96 -0.70%

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