[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 6.1%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,482,916 4,449,388 4,276,024 4,451,326 4,070,085 4,203,042 4,240,004 3.77%
PBT 784,533 759,710 704,300 929,219 860,498 948,836 773,980 0.90%
Tax -125,906 -113,444 -131,368 -129,812 -134,176 -138,308 -144,308 -8.67%
NP 658,626 646,266 572,932 799,407 726,322 810,528 629,672 3.03%
-
NP to SH 533,424 512,926 408,404 732,433 690,342 768,896 586,160 -6.07%
-
Tax Rate 16.05% 14.93% 18.65% 13.97% 15.59% 14.58% 18.64% -
Total Cost 3,824,289 3,803,122 3,703,092 3,651,919 3,343,762 3,392,514 3,610,332 3.90%
-
Net Worth 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 6,195,144 6,104,388 8.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 128,597 188,022 - 648,791 724,462 174,511 - -
Div Payout % 24.11% 36.66% - 88.58% 104.94% 22.70% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,944,285 6,656,004 6,347,785 6,382,705 6,695,435 6,195,144 6,104,388 8.94%
NOSH 1,928,968 1,880,227 1,788,108 1,753,490 1,752,731 1,745,111 1,734,201 7.33%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.69% 14.52% 13.40% 17.96% 17.85% 19.28% 14.85% -
ROE 7.68% 7.71% 6.43% 11.48% 10.31% 12.41% 9.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 232.40 236.64 239.14 253.86 232.21 240.85 244.49 -3.31%
EPS 27.65 27.28 22.84 41.77 39.39 44.06 33.80 -12.49%
DPS 6.67 10.00 0.00 37.00 41.33 10.00 0.00 -
NAPS 3.60 3.54 3.55 3.64 3.82 3.55 3.52 1.50%
Adjusted Per Share Value based on latest NOSH - 1,783,023
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 78.18 77.60 74.57 77.63 70.98 73.30 73.94 3.77%
EPS 9.30 8.95 7.12 12.77 12.04 13.41 10.22 -6.07%
DPS 2.24 3.28 0.00 11.31 12.63 3.04 0.00 -
NAPS 1.2111 1.1608 1.107 1.1131 1.1677 1.0804 1.0646 8.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.10 3.00 3.14 3.08 3.15 3.44 3.65 -
P/RPS 1.33 1.27 1.31 1.21 1.36 1.43 1.49 -7.27%
P/EPS 11.21 11.00 13.75 7.37 8.00 7.81 10.80 2.50%
EY 8.92 9.09 7.27 13.56 12.50 12.81 9.26 -2.45%
DY 2.15 3.33 0.00 12.01 13.12 2.91 0.00 -
P/NAPS 0.86 0.85 0.88 0.85 0.82 0.97 1.04 -11.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 26/02/16 26/11/15 27/08/15 26/05/15 -
Price 3.00 3.01 3.03 3.01 3.06 3.40 3.52 -
P/RPS 1.29 1.27 1.27 1.19 1.32 1.41 1.44 -7.05%
P/EPS 10.85 11.03 13.27 7.21 7.77 7.72 10.41 2.79%
EY 9.22 9.06 7.54 13.88 12.87 12.96 9.60 -2.64%
DY 2.22 3.32 0.00 12.29 13.51 2.94 0.00 -
P/NAPS 0.83 0.85 0.85 0.83 0.80 0.96 1.00 -11.65%

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