[SUNWAY] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 7.13%
YoY- -44.84%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,638,050 4,833,496 4,571,563 4,429,313 4,566,423 4,247,822 3,713,491 7.20%
PBT 860,731 903,726 835,799 1,058,888 1,748,183 689,539 558,866 7.45%
Tax -133,728 -149,169 -118,507 -142,447 -153,539 -135,346 -126,681 0.90%
NP 727,003 754,557 717,292 916,441 1,594,644 554,193 432,185 9.05%
-
NP to SH 656,019 634,299 604,464 831,938 1,508,314 501,730 411,792 8.06%
-
Tax Rate 15.54% 16.51% 14.18% 13.45% 8.78% 19.63% 22.67% -
Total Cost 4,911,047 4,078,939 3,854,271 3,512,872 2,971,779 3,693,629 3,281,306 6.94%
-
Net Worth 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 16.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 314,723 289,439 205,678 191,506 172,358 142,155 - -
Div Payout % 47.97% 45.63% 34.03% 23.02% 11.43% 28.33% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 2,584,901 3,244,395 16.31%
NOSH 4,919,793 2,047,224 1,973,938 1,757,075 1,723,616 1,292,450 1,292,587 24.94%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.89% 15.61% 15.69% 20.69% 34.92% 13.05% 11.64% -
ROE 8.16% 8.33% 8.65% 13.34% 27.26% 19.41% 12.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 115.74 236.10 231.60 252.08 264.93 328.66 287.29 -14.05%
EPS 13.47 30.98 30.62 47.35 87.51 38.82 31.86 -13.36%
DPS 6.46 14.14 10.42 11.00 10.00 11.00 0.00 -
NAPS 1.65 3.72 3.54 3.55 3.21 2.00 2.51 -6.74%
Adjusted Per Share Value based on latest NOSH - 1,757,075
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 98.33 84.29 79.73 77.25 79.64 74.08 64.76 7.20%
EPS 11.44 11.06 10.54 14.51 26.30 8.75 7.18 8.06%
DPS 5.49 5.05 3.59 3.34 3.01 2.48 0.00 -
NAPS 1.4017 1.3281 1.2186 1.0878 0.9649 0.4508 0.5658 16.31%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.55 3.92 3.00 3.44 3.04 3.54 2.30 -
P/RPS 1.34 1.66 1.30 1.36 1.15 1.08 0.80 8.97%
P/EPS 11.51 12.65 9.80 7.27 3.47 9.12 7.22 8.07%
EY 8.69 7.90 10.21 13.76 28.79 10.97 13.85 -7.47%
DY 4.17 3.61 3.47 3.20 3.29 3.11 0.00 -
P/NAPS 0.94 1.05 0.85 0.97 0.95 1.77 0.92 0.35%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 -
Price 1.56 4.35 3.01 3.40 3.13 2.75 2.25 -
P/RPS 1.35 1.84 1.30 1.35 1.18 0.84 0.78 9.56%
P/EPS 11.58 14.04 9.83 7.18 3.58 7.08 7.06 8.59%
EY 8.63 7.12 10.17 13.93 27.96 14.12 14.16 -7.91%
DY 4.14 3.25 3.46 3.24 3.19 4.00 0.00 -
P/NAPS 0.95 1.17 0.85 0.96 0.98 1.38 0.90 0.90%

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