[SUNWAY] YoY Cumulative 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- -86.06%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,123,609 1,308,448 1,088,754 1,069,006 1,060,001 1,025,728 1,021,032 1.60%
PBT 177,266 160,889 151,597 176,075 193,495 142,200 122,521 6.34%
Tax -25,320 -23,403 -27,220 -32,842 -36,077 -31,043 -26,342 -0.65%
NP 151,946 137,486 124,377 143,233 157,418 111,157 96,179 7.91%
-
NP to SH 136,412 121,923 106,890 102,101 146,540 103,990 90,555 7.06%
-
Tax Rate 14.28% 14.55% 17.96% 18.65% 18.64% 21.83% 21.50% -
Total Cost 971,663 1,170,962 964,377 925,773 902,583 914,571 924,853 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 1.69% 1.51% 1.76% 1.61% 2.40% 1.91% 2.49% -
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 23.17 26.74 53.78 59.78 61.12 59.48 79.04 -18.48%
EPS 2.70 2.49 2.26 5.71 8.45 6.03 7.01 -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 19.60 22.82 18.99 18.64 18.49 17.89 17.81 1.60%
EPS 2.38 2.13 1.86 1.78 2.56 1.81 1.58 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 7.25 5.68 6.04 5.25 5.97 5.09 3.76 11.55%
P/EPS 59.72 60.99 61.56 54.99 43.20 50.25 42.37 5.88%
EY 1.67 1.64 1.62 1.82 2.32 1.99 2.36 -5.59%
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 7.29 5.65 6.68 5.07 5.76 5.36 4.91 6.80%
P/EPS 60.07 60.59 68.00 53.06 41.66 52.90 55.35 1.37%
EY 1.66 1.65 1.47 1.88 2.40 1.89 1.81 -1.43%
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