[SUNWAY] QoQ 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- 111.41%
YoY- -73.08%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
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 951,043 1,041,520 1,060,001 1,193,785 1,134,007 1,204,621 1,025,728 -4.91%
PBT 170,956 280,923 193,495 399,228 185,242 233,572 142,200 13.05%
Tax -31,478 -33,077 -36,077 -51,460 -21,833 -44,857 -30,443 2.25%
NP 139,478 247,846 157,418 347,768 163,409 188,715 111,757 15.90%
-
NP to SH 133,309 237,908 146,540 303,792 143,698 182,531 103,990 17.99%
-
Tax Rate 18.41% 11.77% 18.64% 12.89% 11.79% 19.20% 21.41% -
Total Cost 811,565 793,674 902,583 846,017 970,598 1,015,906 913,971 -7.60%
-
Net Worth 6,753,851 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 15.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 459,686 87,853 - 103,652 - 86,180 - -
Div Payout % 344.83% 36.93% - 34.12% - 47.21% - -
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 6,753,851 6,237,617 6,104,388 5,942,732 5,651,431 5,532,809 5,432,313 15.60%
NOSH 1,768,023 1,757,075 1,734,201 1,727,538 1,722,997 1,723,616 1,724,543 1.67%
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 14.67% 23.80% 14.85% 29.13% 14.41% 15.67% 10.90% -
ROE 1.97% 3.81% 2.40% 5.11% 2.54% 3.30% 1.91% -
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 53.79 59.28 61.12 69.10 65.82 69.89 59.48 -6.47%
EPS 7.54 13.54 8.45 17.58 8.34 10.59 6.03 16.04%
DPS 26.00 5.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 3.82 3.55 3.52 3.44 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 15.28 16.74 17.03 19.18 18.22 19.36 16.48 -4.91%
EPS 2.14 3.82 2.35 4.88 2.31 2.93 1.67 17.95%
DPS 7.39 1.41 0.00 1.67 0.00 1.38 0.00 -
NAPS 1.0853 1.0024 0.9809 0.955 0.9082 0.8891 0.8729 15.61%
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 5.86 5.80 5.97 4.76 5.23 4.35 5.09 9.83%
P/EPS 41.78 25.41 43.20 18.71 41.25 28.71 50.25 -11.56%
EY 2.39 3.94 2.32 5.35 2.42 3.48 1.99 12.97%
DY 8.25 1.45 0.00 1.82 0.00 1.64 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 5.69 5.74 5.76 4.80 4.91 4.48 5.36 4.05%
P/EPS 40.58 25.11 41.66 18.88 38.73 29.56 52.90 -16.18%
EY 2.46 3.98 2.40 5.30 2.58 3.38 1.89 19.19%
DY 8.50 1.47 0.00 1.81 0.00 1.60 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