[SUNWAY] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -52.44%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,293,405 1,137,493 1,155,688 1,069,006 1,398,762 951,043 1,041,520 15.45%
PBT 270,592 208,545 203,780 176,075 283,845 170,956 280,923 -2.45%
Tax -45,964 -37,708 -23,880 -32,842 -29,180 -31,478 -33,077 24.40%
NP 224,628 170,837 179,900 143,233 254,665 139,478 247,846 -6.31%
-
NP to SH 185,815 143,605 154,362 102,101 214,676 133,309 237,908 -15.12%
-
Tax Rate 16.99% 18.08% 11.72% 18.65% 10.28% 18.41% 11.77% -
Total Cost 1,068,777 966,656 975,788 925,773 1,144,097 811,565 793,674 21.83%
-
Net Worth 3,172,361 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 -36.15%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 62,628 - 98,696 - 106,981 459,686 87,853 -20.11%
Div Payout % 33.70% - 63.94% - 49.83% 344.83% 36.93% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,172,361 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 -36.15%
NOSH 2,046,685 2,045,655 1,973,938 1,788,108 1,783,023 1,768,023 1,757,075 10.65%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.37% 15.02% 15.57% 13.40% 18.21% 14.67% 23.80% -
ROE 5.86% 1.95% 2.21% 1.61% 3.31% 1.97% 3.81% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.20 55.61 58.55 59.78 78.45 53.79 59.28 4.34%
EPS 3.89 7.02 7.82 5.71 12.04 7.54 13.54 -56.29%
DPS 3.06 0.00 5.00 0.00 6.00 26.00 5.00 -27.80%
NAPS 1.55 3.60 3.54 3.55 3.64 3.82 3.55 -42.30%
Adjusted Per Share Value based on latest NOSH - 1,788,108
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.78 18.28 18.57 17.18 22.48 15.28 16.74 15.42%
EPS 2.99 2.31 2.48 1.64 3.45 2.14 3.82 -15.00%
DPS 1.01 0.00 1.59 0.00 1.72 7.39 1.41 -19.86%
NAPS 0.5098 1.1834 1.1229 1.0201 1.0429 1.0853 1.0024 -36.15%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.03 3.10 3.00 3.14 3.08 3.15 3.44 -
P/RPS 4.79 5.58 5.12 5.25 3.93 5.86 5.80 -11.92%
P/EPS 33.37 44.16 38.36 54.99 25.58 41.78 25.41 19.82%
EY 3.00 2.26 2.61 1.82 3.91 2.39 3.94 -16.54%
DY 1.01 0.00 1.67 0.00 1.95 8.25 1.45 -21.33%
P/NAPS 1.95 0.86 0.85 0.88 0.85 0.82 0.97 58.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 29/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 3.23 3.00 3.01 3.03 3.01 3.06 3.40 -
P/RPS 5.11 5.40 5.14 5.07 3.84 5.69 5.74 -7.42%
P/EPS 35.58 42.74 38.49 53.06 25.00 40.58 25.11 26.02%
EY 2.81 2.34 2.60 1.88 4.00 2.46 3.98 -20.62%
DY 0.95 0.00 1.66 0.00 1.99 8.50 1.47 -25.15%
P/NAPS 2.08 0.83 0.85 0.85 0.83 0.80 0.96 67.04%

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