[SUNWAY] QoQ TTM 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- -10.85%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,758,013 4,571,563 4,457,395 4,448,390 4,246,349 4,429,313 4,592,414 2.38%
PBT 873,388 835,799 912,942 930,362 1,044,602 1,058,888 1,011,537 -9.30%
Tax -124,737 -118,507 -127,704 -130,939 -152,092 -142,447 -154,227 -13.15%
NP 748,651 717,292 785,238 799,423 892,510 916,441 857,310 -8.61%
-
NP to SH 614,760 604,464 688,010 732,449 821,549 831,938 776,561 -14.38%
-
Tax Rate 14.28% 14.18% 13.99% 14.07% 14.56% 13.45% 15.25% -
Total Cost 4,009,362 3,854,271 3,672,157 3,648,967 3,353,839 3,512,872 3,735,104 4.82%
-
Net Worth 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 6,104,388 13.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 205,678 205,678 194,835 194,835 191,506 191,506 189,833 5.47%
Div Payout % 33.46% 34.03% 28.32% 26.60% 23.31% 23.02% 24.45% -
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 7,364,358 6,987,742 6,347,785 6,490,204 6,753,851 6,237,617 6,104,388 13.28%
NOSH 2,045,655 1,973,938 1,788,108 1,783,023 1,768,023 1,757,075 1,734,201 11.60%
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 15.73% 15.69% 17.62% 17.97% 21.02% 20.69% 18.67% -
ROE 8.35% 8.65% 10.84% 11.29% 12.16% 13.34% 12.72% -
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 232.59 231.60 249.28 249.49 240.17 252.08 264.81 -8.26%
EPS 30.05 30.62 38.48 41.08 46.47 47.35 44.78 -23.29%
DPS 10.05 10.42 11.00 10.93 10.83 11.00 11.00 -5.82%
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 76.46 73.46 71.63 71.48 68.24 71.18 73.80 2.38%
EPS 9.88 9.71 11.06 11.77 13.20 13.37 12.48 -14.38%
DPS 3.31 3.31 3.13 3.13 3.08 3.08 3.05 5.58%
NAPS 1.1834 1.1229 1.0201 1.0429 1.0853 1.0024 0.9809 13.28%
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 1.30 1.26 1.23 1.31 1.36 1.38 -2.42%
P/EPS 10.32 9.80 8.16 7.50 6.78 7.27 8.15 16.99%
EY 9.69 10.21 12.25 13.34 14.75 13.76 12.27 -14.52%
DY 3.24 3.47 3.50 3.55 3.44 3.20 3.01 5.01%
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 1.30 1.22 1.21 1.27 1.35 1.33 -2.00%
P/EPS 9.98 9.83 7.87 7.33 6.59 7.18 7.86 17.20%
EY 10.02 10.17 12.70 13.65 15.19 13.93 12.72 -14.66%
DY 3.35 3.46 3.63 3.63 3.54 3.24 3.13 4.61%
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