[SUNWAY] YoY 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,410,283 5,374,834 4,655,592 4,451,326 4,558,141 4,721,429 4,128,837 4.60%
PBT 850,644 882,188 858,992 929,219 960,242 1,900,373 839,662 0.21%
Tax -121,637 -149,369 -140,394 -129,812 -148,593 -137,038 -115,382 0.88%
NP 729,007 732,819 718,598 799,407 811,649 1,763,335 724,280 0.10%
-
NP to SH 658,991 639,513 585,883 732,433 734,011 1,490,371 438,826 7.00%
-
Tax Rate 14.30% 16.93% 16.34% 13.97% 15.47% 7.21% 13.74% -
Total Cost 4,681,276 4,642,015 3,936,994 3,651,919 3,746,492 2,958,094 3,404,557 5.44%
-
Net Worth 8,348,157 7,644,295 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 17.21%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 345,574 288,463 101,624 648,791 189,736 157,695 77,544 28.26%
Div Payout % 52.44% 45.11% 17.35% 88.58% 25.85% 10.58% 17.67% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 8,348,157 7,644,295 3,029,205 6,382,705 5,916,324 4,872,798 3,218,109 17.21%
NOSH 4,924,402 4,918,491 1,954,326 1,753,490 1,724,875 1,576,957 1,292,413 24.96%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.47% 13.63% 15.44% 17.96% 17.81% 37.35% 17.54% -
ROE 7.89% 8.37% 19.34% 11.48% 12.41% 30.59% 13.64% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 111.47 111.80 238.22 253.86 264.26 299.40 319.47 -16.08%
EPS 13.53 13.29 12.85 41.77 42.55 94.51 29.88 -12.36%
DPS 7.12 6.00 5.20 37.00 11.00 10.00 6.00 2.89%
NAPS 1.72 1.59 1.55 3.64 3.43 3.09 2.49 -5.97%
Adjusted Per Share Value based on latest NOSH - 1,783,023
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 94.35 93.73 81.19 77.63 79.49 82.34 72.01 4.60%
EPS 11.49 11.15 10.22 12.77 12.80 25.99 7.65 7.01%
DPS 6.03 5.03 1.77 11.31 3.31 2.75 1.35 28.31%
NAPS 1.4559 1.3331 0.5283 1.1131 1.0318 0.8498 0.5612 17.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.47 1.63 3.03 3.08 3.29 2.72 2.38 -
P/RPS 1.32 1.46 1.27 1.21 1.24 0.91 0.74 10.12%
P/EPS 10.83 12.25 10.11 7.37 7.73 2.88 7.01 7.51%
EY 9.24 8.16 9.89 13.56 12.93 34.75 14.27 -6.98%
DY 4.84 3.68 1.72 12.01 3.34 3.68 2.52 11.48%
P/NAPS 0.85 1.03 1.95 0.85 0.96 0.88 0.96 -2.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 25/02/15 27/02/14 28/02/13 -
Price 1.62 1.65 3.23 3.01 3.32 2.86 2.49 -
P/RPS 1.45 1.48 1.36 1.19 1.26 0.96 0.78 10.88%
P/EPS 11.93 12.40 10.77 7.21 7.80 3.03 7.33 8.45%
EY 8.38 8.06 9.28 13.88 12.82 33.05 13.64 -7.79%
DY 4.40 3.64 1.61 12.29 3.31 3.50 2.41 10.54%
P/NAPS 0.94 1.04 2.08 0.83 0.97 0.93 1.00 -1.02%

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