[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.83%
YoY- -20.01%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,869,248 4,664,588 4,355,016 4,655,592 4,482,916 4,449,388 4,276,024 9.03%
PBT 828,405 849,130 606,388 858,992 784,533 759,710 704,300 11.41%
Tax -125,942 -130,994 -108,880 -140,394 -125,906 -113,444 -131,368 -2.77%
NP 702,462 718,136 497,508 718,598 658,626 646,266 572,932 14.54%
-
NP to SH 607,612 609,710 427,560 585,883 533,424 512,926 408,404 30.29%
-
Tax Rate 15.20% 15.43% 17.96% 16.34% 16.05% 14.93% 18.65% -
Total Cost 4,166,785 3,946,452 3,857,508 3,936,994 3,824,289 3,803,122 3,703,092 8.17%
-
Net Worth 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 14.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 191,330 285,101 - 101,624 128,597 188,022 - -
Div Payout % 31.49% 46.76% - 17.35% 24.11% 36.66% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 6,656,004 6,347,785 14.00%
NOSH 2,049,973 2,036,439 2,024,615 1,954,326 1,928,968 1,880,227 1,788,108 9.53%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.43% 15.40% 11.42% 15.44% 14.69% 14.52% 13.40% -
ROE 7.86% 8.05% 7.04% 19.34% 7.68% 7.71% 6.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 237.53 229.06 215.10 238.22 232.40 236.64 239.14 -0.44%
EPS 29.64 29.94 9.04 12.85 27.65 27.28 22.84 18.95%
DPS 9.33 14.00 0.00 5.20 6.67 10.00 0.00 -
NAPS 3.77 3.72 3.00 1.55 3.60 3.54 3.55 4.08%
Adjusted Per Share Value based on latest NOSH - 2,046,685
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.92 81.35 75.95 81.19 78.18 77.60 74.57 9.04%
EPS 10.60 10.63 7.46 10.22 9.30 8.95 7.12 30.35%
DPS 3.34 4.97 0.00 1.77 2.24 3.28 0.00 -
NAPS 1.3478 1.3211 1.0593 0.5283 1.2111 1.1608 1.107 14.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.84 3.92 3.25 3.03 3.10 3.00 3.14 -
P/RPS 0.77 1.71 1.51 1.27 1.33 1.27 1.31 -29.80%
P/EPS 6.21 13.09 15.39 10.11 11.21 11.00 13.75 -41.10%
EY 16.11 7.64 6.50 9.89 8.92 9.09 7.27 69.88%
DY 5.07 3.57 0.00 1.72 2.15 3.33 0.00 -
P/NAPS 0.49 1.05 1.08 1.95 0.86 0.85 0.88 -32.29%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 29/05/17 28/02/17 25/11/16 29/08/16 27/05/16 -
Price 1.64 4.35 3.59 3.23 3.00 3.01 3.03 -
P/RPS 0.69 1.90 1.67 1.36 1.29 1.27 1.27 -33.39%
P/EPS 5.53 14.53 17.00 10.77 10.85 11.03 13.27 -44.17%
EY 18.07 6.88 5.88 9.28 9.22 9.06 7.54 78.98%
DY 5.69 3.22 0.00 1.61 2.22 3.32 0.00 -
P/NAPS 0.44 1.17 1.20 2.08 0.83 0.85 0.85 -35.50%

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