[SUNWAY] YoY Annualized 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- -44.24%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,494,436 5,233,792 4,355,016 4,276,024 4,240,004 4,102,912 4,084,128 1.60%
PBT 709,064 643,556 606,388 704,300 773,980 568,800 490,084 6.34%
Tax -101,280 -93,612 -108,880 -131,368 -144,308 -124,172 -105,368 -0.65%
NP 607,784 549,944 497,508 572,932 629,672 444,628 384,716 7.91%
-
NP to SH 545,648 487,692 427,560 408,404 586,160 415,960 362,220 7.06%
-
Tax Rate 14.28% 14.55% 17.96% 18.65% 18.64% 21.83% 21.50% -
Total Cost 3,886,652 4,683,848 3,857,508 3,703,092 3,610,332 3,658,284 3,699,412 0.82%
-
Net Worth 8,049,318 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 14.11%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 8,049,318 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 14.11%
NOSH 4,924,901 4,919,127 2,024,615 1,788,108 1,734,201 1,724,543 1,291,797 24.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.52% 10.51% 11.42% 13.40% 14.85% 10.84% 9.42% -
ROE 6.78% 6.04% 7.04% 6.43% 9.60% 7.66% 9.94% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 92.69 106.98 215.10 239.14 244.49 237.91 316.16 -18.48%
EPS 10.80 9.96 9.04 22.84 33.80 24.12 28.04 -14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 3.00 3.55 3.52 3.15 2.82 -8.44%
Adjusted Per Share Value based on latest NOSH - 1,788,108
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 78.38 91.28 75.95 74.57 73.94 71.55 71.23 1.60%
EPS 9.52 8.51 7.46 7.12 10.22 7.25 6.32 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4038 1.4078 1.0593 1.107 1.0646 0.9474 0.6353 14.11%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.68 1.52 3.25 3.14 3.65 3.03 2.97 -
P/RPS 1.81 1.42 1.51 1.31 1.49 1.27 0.94 11.53%
P/EPS 14.93 15.25 15.39 13.75 10.80 12.56 10.59 5.88%
EY 6.70 6.56 6.50 7.27 9.26 7.96 9.44 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.92 1.08 0.88 1.04 0.96 1.05 -0.64%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 21/05/18 29/05/17 27/05/16 26/05/15 29/05/14 30/05/13 -
Price 1.69 1.51 3.59 3.03 3.52 3.19 3.88 -
P/RPS 1.82 1.41 1.67 1.27 1.44 1.34 1.23 6.74%
P/EPS 15.02 15.15 17.00 13.27 10.41 13.23 13.84 1.37%
EY 6.66 6.60 5.88 7.54 9.60 7.56 7.23 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 1.20 0.85 1.00 1.01 1.38 -4.91%

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