[SUNWAY] YoY TTM 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- -10.85%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM 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 4,448,390 4,558,141 4,475,149 3,919,601 5.51%
PBT 850,644 882,188 858,992 930,362 960,242 1,707,441 632,555 5.05%
Tax -121,637 -149,369 -140,394 -130,939 -148,593 -137,038 -125,382 -0.50%
NP 729,007 732,819 718,598 799,423 811,649 1,570,403 507,173 6.23%
-
NP to SH 658,991 639,513 585,883 732,449 734,011 1,482,693 459,612 6.18%
-
Tax Rate 14.30% 16.93% 16.34% 14.07% 15.47% 8.03% 19.82% -
Total Cost 4,681,276 4,642,015 3,936,994 3,648,967 3,746,492 2,904,746 3,412,428 5.40%
-
Net Worth 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 5,343,016 2,584,443 21.57%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 346,191 287,537 161,325 194,835 189,833 150,800 77,533 28.30%
Div Payout % 52.53% 44.96% 27.54% 26.60% 25.86% 10.17% 16.87% -
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 3,172,361 6,490,204 5,942,732 5,343,016 2,584,443 21.57%
NOSH 4,924,402 4,918,491 2,046,685 1,783,023 1,727,538 1,723,553 1,292,221 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% 17.97% 17.81% 35.09% 12.94% -
ROE 7.89% 8.37% 18.47% 11.29% 12.35% 27.75% 17.78% -
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 111.47 111.80 227.47 249.49 263.85 259.65 303.32 -15.35%
EPS 13.58 13.30 28.63 41.08 42.49 86.03 35.57 -14.82%
DPS 7.12 5.98 7.88 10.93 11.00 8.75 6.00 2.89%
NAPS 1.72 1.59 1.55 3.64 3.44 3.10 2.00 -2.48%
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 86.94 86.37 74.81 71.48 73.25 71.91 62.99 5.51%
EPS 10.59 10.28 9.41 11.77 11.80 23.83 7.39 6.17%
DPS 5.56 4.62 2.59 3.13 3.05 2.42 1.25 28.22%
NAPS 1.3415 1.2284 0.5098 1.0429 0.955 0.8586 0.4153 21.57%
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 1.33 1.23 1.25 1.05 0.78 9.15%
P/EPS 10.83 12.25 10.58 7.50 7.74 3.16 6.69 8.35%
EY 9.24 8.16 9.45 13.34 12.91 31.63 14.94 -7.69%
DY 4.84 3.67 2.60 3.55 3.34 3.22 2.52 11.48%
P/NAPS 0.85 1.03 1.95 0.85 0.96 0.88 1.19 -5.45%
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 1.42 1.21 1.26 1.10 0.82 9.96%
P/EPS 11.93 12.40 11.28 7.33 7.81 3.32 7.00 9.28%
EY 8.38 8.06 8.86 13.65 12.80 30.08 14.28 -8.49%
DY 4.40 3.62 2.44 3.63 3.31 3.06 2.41 10.54%
P/NAPS 0.94 1.04 2.08 0.83 0.97 0.92 1.25 -4.63%

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