[SUNWAY] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.76%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,308,448 1,088,754 1,069,006 1,060,001 1,025,728 1,021,032 814,765 8.21%
PBT 160,889 151,597 176,075 193,495 142,200 122,521 84,899 11.23%
Tax -23,403 -27,220 -32,842 -36,077 -30,443 -26,342 -18,501 3.99%
NP 137,486 124,377 143,233 157,418 111,757 96,179 66,398 12.89%
-
NP to SH 121,923 106,890 102,101 146,540 103,990 90,555 64,447 11.20%
-
Tax Rate 14.55% 17.96% 18.65% 18.64% 21.41% 21.50% 21.79% -
Total Cost 1,170,962 964,377 925,773 902,583 913,971 924,853 748,367 7.74%
-
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 17.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 8,072,421 6,073,846 6,347,785 6,104,388 5,432,313 3,642,868 3,073,825 17.45%
NOSH 4,919,127 2,024,615 1,788,108 1,734,201 1,724,543 1,291,797 1,291,523 24.95%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.51% 11.42% 13.40% 14.85% 10.90% 9.42% 8.15% -
ROE 1.51% 1.76% 1.61% 2.40% 1.91% 2.49% 2.10% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.74 53.78 59.78 61.12 59.48 79.04 63.09 -13.32%
EPS 2.49 2.26 5.71 8.45 6.03 7.01 4.99 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 3.00 3.55 3.52 3.15 2.82 2.38 -5.92%
Adjusted Per Share Value based on latest NOSH - 1,734,201
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.82 18.99 18.64 18.49 17.89 17.81 14.21 8.21%
EPS 2.13 1.86 1.78 2.56 1.81 1.58 1.12 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4078 1.0593 1.107 1.0646 0.9474 0.6353 0.5361 17.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.52 3.25 3.14 3.65 3.03 2.97 2.63 -
P/RPS 5.68 6.04 5.25 5.97 5.09 3.76 4.17 5.28%
P/EPS 60.99 61.56 54.99 43.20 50.25 42.37 52.71 2.46%
EY 1.64 1.62 1.82 2.32 1.99 2.36 1.90 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 0.88 1.04 0.96 1.05 1.11 -3.07%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 27/05/16 26/05/15 29/05/14 30/05/13 29/05/12 -
Price 1.51 3.59 3.03 3.52 3.19 3.88 2.29 -
P/RPS 5.65 6.68 5.07 5.76 5.36 4.91 3.63 7.64%
P/EPS 60.59 68.00 53.06 41.66 52.90 55.35 45.89 4.73%
EY 1.65 1.47 1.88 2.40 1.89 1.81 2.18 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 0.85 1.00 1.01 1.38 0.96 -0.70%

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