[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 27.96%
YoY- -50.75%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,070,085 4,203,042 4,240,004 4,558,141 4,485,808 4,460,698 4,102,912 -0.53%
PBT 860,498 948,836 773,980 960,242 748,018 751,544 568,800 31.75%
Tax -134,176 -138,308 -144,308 -148,593 -129,510 -150,600 -124,172 5.29%
NP 726,322 810,528 629,672 811,649 618,508 600,944 444,628 38.66%
-
NP to SH 690,342 768,896 586,160 734,011 573,625 573,042 415,960 40.13%
-
Tax Rate 15.59% 14.58% 18.64% 15.47% 17.31% 20.04% 21.83% -
Total Cost 3,343,762 3,392,514 3,610,332 3,746,492 3,867,300 3,859,754 3,658,284 -5.81%
-
Net Worth 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 14.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 724,462 174,511 - 189,736 114,908 172,395 - -
Div Payout % 104.94% 22.70% - 25.85% 20.03% 30.08% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 6,695,435 6,195,144 6,104,388 5,916,324 5,653,519 5,533,889 5,432,313 14.94%
NOSH 1,752,731 1,745,111 1,734,201 1,724,875 1,723,633 1,723,952 1,724,543 1.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.85% 19.28% 14.85% 17.81% 13.79% 13.47% 10.84% -
ROE 10.31% 12.41% 9.60% 12.41% 10.15% 10.36% 7.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 232.21 240.85 244.49 264.26 260.25 258.75 237.91 -1.60%
EPS 39.39 44.06 33.80 42.55 33.28 33.24 24.12 38.63%
DPS 41.33 10.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 3.82 3.55 3.52 3.43 3.28 3.21 3.15 13.70%
Adjusted Per Share Value based on latest NOSH - 1,727,538
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 70.98 73.30 73.94 79.49 78.23 77.79 71.55 -0.53%
EPS 12.04 13.41 10.22 12.80 10.00 9.99 7.25 40.19%
DPS 12.63 3.04 0.00 3.31 2.00 3.01 0.00 -
NAPS 1.1677 1.0804 1.0646 1.0318 0.986 0.9651 0.9474 14.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.15 3.44 3.65 3.29 3.44 3.04 3.03 -
P/RPS 1.36 1.43 1.49 1.24 1.32 1.17 1.27 4.66%
P/EPS 8.00 7.81 10.80 7.73 10.34 9.15 12.56 -25.95%
EY 12.50 12.81 9.26 12.93 9.67 10.93 7.96 35.06%
DY 13.12 2.91 0.00 3.34 1.94 3.29 0.00 -
P/NAPS 0.82 0.97 1.04 0.96 1.05 0.95 0.96 -9.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 26/05/15 25/02/15 18/11/14 28/08/14 29/05/14 -
Price 3.06 3.40 3.52 3.32 3.23 3.13 3.19 -
P/RPS 1.32 1.41 1.44 1.26 1.24 1.21 1.34 -0.99%
P/EPS 7.77 7.72 10.41 7.80 9.71 9.42 13.23 -29.84%
EY 12.87 12.96 9.60 12.82 10.30 10.62 7.56 42.52%
DY 13.51 2.94 0.00 3.31 2.06 3.19 0.00 -
P/NAPS 0.80 0.96 1.00 0.97 0.98 0.98 1.01 -14.38%

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