Highlights

[SUNWAY] YoY Quarter Result on 2019-09-30 [#3]

Stock [SUNWAY]: SUNWAY BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -25.59%    YoY -     26.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,226,494 1,444,573 1,319,642 1,137,493 951,043 1,134,007 1,006,145 3.35%
  YoY % -15.10% 9.47% 16.01% 19.60% -16.13% 12.71% -
  Horiz. % 121.90% 143.58% 131.16% 113.05% 94.52% 112.71% 100.00%
PBT 223,317 193,953 196,739 208,545 170,956 185,242 118,195 11.18%
  YoY % 15.14% -1.42% -5.66% 21.99% -7.71% 56.73% -
  Horiz. % 188.94% 164.10% 166.45% 176.44% 144.64% 156.73% 100.00%
Tax -21,058 -27,056 -28,960 -37,708 -31,478 -21,833 -16,598 4.04%
  YoY % 22.17% 6.57% 23.20% -19.79% -44.18% -31.54% -
  Horiz. % 126.87% 163.01% 174.48% 227.18% 189.65% 131.54% 100.00%
NP 202,259 166,897 167,779 170,837 139,478 163,409 101,597 12.15%
  YoY % 21.19% -0.53% -1.79% 22.48% -14.64% 60.84% -
  Horiz. % 199.08% 164.27% 165.14% 168.15% 137.29% 160.84% 100.00%
NP to SH 183,418 145,308 150,854 143,605 133,309 143,698 93,145 11.95%
  YoY % 26.23% -3.68% 5.05% 7.72% -7.23% 54.27% -
  Horiz. % 196.92% 156.00% 161.96% 154.17% 143.12% 154.27% 100.00%
Tax Rate 9.43 % 13.95 % 14.72 % 18.08 % 18.41 % 11.79 % 14.04 % -6.42%
  YoY % -32.40% -5.23% -18.58% -1.79% 56.15% -16.03% -
  Horiz. % 67.17% 99.36% 104.84% 128.77% 131.13% 83.97% 100.00%
Total Cost 1,024,235 1,277,676 1,151,863 966,656 811,565 970,598 904,548 2.09%
  YoY % -19.84% 10.92% 19.16% 19.11% -16.39% 7.30% -
  Horiz. % 113.23% 141.25% 127.34% 106.87% 89.72% 107.30% 100.00%
Net Worth 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 11.42%
  YoY % 1.98% 5.39% 4.64% 9.04% 19.51% 30.56% -
  Horiz. % 191.34% 187.63% 178.03% 170.13% 156.03% 130.56% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 459,686 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 344.83 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 4,328,597 11.42%
  YoY % 1.98% 5.39% 4.64% 9.04% 19.51% 30.56% -
  Horiz. % 191.34% 187.63% 178.03% 170.13% 156.03% 130.56% 100.00%
NOSH 4,872,029 4,863,200 2,044,092 2,045,655 1,768,023 1,722,997 1,603,184 20.34%
  YoY % 0.18% 137.91% -0.08% 15.70% 2.61% 7.47% -
  Horiz. % 303.90% 303.35% 127.50% 127.60% 110.28% 107.47% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.49 % 11.55 % 12.71 % 15.02 % 14.67 % 14.41 % 10.10 % 8.51%
  YoY % 42.77% -9.13% -15.38% 2.39% 1.80% 42.67% -
  Horiz. % 163.27% 114.36% 125.84% 148.71% 145.25% 142.67% 100.00%
ROE 2.21 % 1.79 % 1.96 % 1.95 % 1.97 % 2.54 % 2.15 % 0.46%
  YoY % 23.46% -8.67% 0.51% -1.02% -22.44% 18.14% -
  Horiz. % 102.79% 83.26% 91.16% 90.70% 91.63% 118.14% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.17 29.70 64.56 55.61 53.79 65.82 62.76 -14.12%
  YoY % -15.25% -54.00% 16.09% 3.38% -18.28% 4.88% -
  Horiz. % 40.11% 47.32% 102.87% 88.61% 85.71% 104.88% 100.00%
EPS 3.43 2.99 7.38 7.02 7.54 8.34 5.81 -8.41%
  YoY % 14.72% -59.49% 5.13% -6.90% -9.59% 43.55% -
  Horiz. % 59.04% 51.46% 127.02% 120.83% 129.78% 143.55% 100.00%
DPS 0.00 0.00 0.00 0.00 26.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7000 1.6700 3.7700 3.6000 3.8200 3.2800 2.7000 -7.42%
  YoY % 1.80% -55.70% 4.72% -5.76% 16.46% 21.48% -
  Horiz. % 62.96% 61.85% 139.63% 133.33% 141.48% 121.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.86 29.28 26.75 23.05 19.28 22.98 20.39 3.36%
  YoY % -15.10% 9.46% 16.05% 19.55% -16.10% 12.70% -
  Horiz. % 121.92% 143.60% 131.19% 113.05% 94.56% 112.70% 100.00%
EPS 3.72 2.95 3.06 2.91 2.70 2.91 1.89 11.94%
  YoY % 26.10% -3.59% 5.15% 7.78% -7.22% 53.97% -
  Horiz. % 196.83% 156.08% 161.90% 153.97% 142.86% 153.97% 100.00%
DPS 0.00 0.00 0.00 0.00 9.32 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6787 1.6461 1.5619 1.4926 1.3689 1.1454 0.8773 11.42%
  YoY % 1.98% 5.39% 4.64% 9.04% 19.51% 30.56% -
  Horiz. % 191.35% 187.63% 178.03% 170.14% 156.04% 130.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7200 1.5100 1.8400 3.1000 3.1500 3.4400 3.2100 -
P/RPS 6.83 5.08 2.85 5.58 5.86 5.23 5.11 4.95%
  YoY % 34.45% 78.25% -48.92% -4.78% 12.05% 2.35% -
  Horiz. % 133.66% 99.41% 55.77% 109.20% 114.68% 102.35% 100.00%
P/EPS 45.69 50.54 24.93 44.16 41.78 41.25 55.25 -3.12%
  YoY % -9.60% 102.73% -43.55% 5.70% 1.28% -25.34% -
  Horiz. % 82.70% 91.48% 45.12% 79.93% 75.62% 74.66% 100.00%
EY 2.19 1.98 4.01 2.26 2.39 2.42 1.81 3.23%
  YoY % 10.61% -50.62% 77.43% -5.44% -1.24% 33.70% -
  Horiz. % 120.99% 109.39% 221.55% 124.86% 132.04% 133.70% 100.00%
DY 0.00 0.00 0.00 0.00 8.25 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 0.90 0.49 0.86 0.82 1.05 1.19 -2.70%
  YoY % 12.22% 83.67% -43.02% 4.88% -21.90% -11.76% -
  Horiz. % 84.87% 75.63% 41.18% 72.27% 68.91% 88.24% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 27/11/17 25/11/16 26/11/15 18/11/14 29/11/13 -
Price 1.7700 1.4500 1.6400 3.0000 3.0600 3.2300 2.6500 -
P/RPS 7.03 4.88 2.54 5.40 5.69 4.91 4.22 8.87%
  YoY % 44.06% 92.13% -52.96% -5.10% 15.89% 16.35% -
  Horiz. % 166.59% 115.64% 60.19% 127.96% 134.83% 116.35% 100.00%
P/EPS 47.02 48.53 22.22 42.74 40.58 38.73 45.61 0.51%
  YoY % -3.11% 118.41% -48.01% 5.32% 4.78% -15.08% -
  Horiz. % 103.09% 106.40% 48.72% 93.71% 88.97% 84.92% 100.00%
EY 2.13 2.06 4.50 2.34 2.46 2.58 2.19 -0.46%
  YoY % 3.40% -54.22% 92.31% -4.88% -4.65% 17.81% -
  Horiz. % 97.26% 94.06% 205.48% 106.85% 112.33% 117.81% 100.00%
DY 0.00 0.00 0.00 0.00 8.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.04 0.87 0.44 0.83 0.80 0.98 0.98 0.99%
  YoY % 19.54% 97.73% -46.99% 3.75% -18.37% 0.00% -
  Horiz. % 106.12% 88.78% 44.90% 84.69% 81.63% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers