Highlights

[SUNWAY] YoY Quarter Result on 2021-09-30 [#3]

Stock [SUNWAY]: SUNWAY BHD
Announcement Date 26-Nov-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Sep-2021  [#3]
Profit Trend QoQ -     15.00%    YoY -     -38.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,065,018 1,027,221 1,226,494 1,444,573 1,319,642 1,137,493 951,043 1.90%
  YoY % 3.68% -16.25% -15.10% 9.47% 16.01% 19.60% -
  Horiz. % 111.98% 108.01% 128.96% 151.89% 138.76% 119.60% 100.00%
PBT 113,845 171,348 223,317 193,953 196,739 208,545 170,956 -6.55%
  YoY % -33.56% -23.27% 15.14% -1.42% -5.66% 21.99% -
  Horiz. % 66.59% 100.23% 130.63% 113.45% 115.08% 121.99% 100.00%
Tax -18,689 -25,020 -21,058 -27,056 -28,960 -37,708 -31,478 -8.32%
  YoY % 25.30% -18.81% 22.17% 6.57% 23.20% -19.79% -
  Horiz. % 59.37% 79.48% 66.90% 85.95% 92.00% 119.79% 100.00%
NP 95,156 146,328 202,259 166,897 167,779 170,837 139,478 -6.17%
  YoY % -34.97% -27.65% 21.19% -0.53% -1.79% 22.48% -
  Horiz. % 68.22% 104.91% 145.01% 119.66% 120.29% 122.48% 100.00%
NP to SH 81,098 132,831 183,418 145,308 150,854 143,605 133,309 -7.94%
  YoY % -38.95% -27.58% 26.23% -3.68% 5.05% 7.72% -
  Horiz. % 60.83% 99.64% 137.59% 109.00% 113.16% 107.72% 100.00%
Tax Rate 16.42 % 14.60 % 9.43 % 13.95 % 14.72 % 18.08 % 18.41 % -1.89%
  YoY % 12.47% 54.83% -32.40% -5.23% -18.58% -1.79% -
  Horiz. % 89.19% 79.30% 51.22% 75.77% 79.96% 98.21% 100.00%
Total Cost 969,862 880,893 1,024,235 1,277,676 1,151,863 966,656 811,565 3.01%
  YoY % 10.10% -14.00% -19.84% 10.92% 19.16% 19.11% -
  Horiz. % 119.51% 108.54% 126.20% 157.43% 141.93% 119.11% 100.00%
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 6.18%
  YoY % 15.50% 1.19% 1.98% 5.39% 4.64% 9.04% -
  Horiz. % 143.33% 124.10% 122.63% 120.25% 114.10% 109.04% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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% 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% 0.00% 0.00% 100.00%
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 6.18%
  YoY % 15.50% 1.19% 1.98% 5.39% 4.64% 9.04% -
  Horiz. % 143.33% 124.10% 122.63% 120.25% 114.10% 109.04% 100.00%
NOSH 5,866,717 4,901,374 4,872,029 4,863,200 2,044,092 2,045,655 1,768,023 22.11%
  YoY % 19.70% 0.60% 0.18% 137.91% -0.08% 15.70% -
  Horiz. % 331.82% 277.22% 275.56% 275.06% 115.61% 115.70% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.93 % 14.25 % 16.49 % 11.55 % 12.71 % 15.02 % 14.67 % -7.93%
  YoY % -37.33% -13.58% 42.77% -9.13% -15.38% 2.39% -
  Horiz. % 60.87% 97.14% 112.41% 78.73% 86.64% 102.39% 100.00%
ROE 0.84 % 1.58 % 2.21 % 1.79 % 1.96 % 1.95 % 1.97 % -13.23%
  YoY % -46.84% -28.51% 23.46% -8.67% 0.51% -1.02% -
  Horiz. % 42.64% 80.20% 112.18% 90.86% 99.49% 98.98% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.15 20.96 25.17 29.70 64.56 55.61 53.79 -16.55%
  YoY % -13.41% -16.73% -15.25% -54.00% 16.09% 3.38% -
  Horiz. % 33.74% 38.97% 46.79% 55.21% 120.02% 103.38% 100.00%
EPS 1.38 2.51 3.43 2.99 7.38 7.02 7.54 -24.63%
  YoY % -45.02% -26.82% 14.72% -59.49% 5.13% -6.90% -
  Horiz. % 18.30% 33.29% 45.49% 39.66% 97.88% 93.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 26.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6500 1.7100 1.7000 1.6700 3.7700 3.6000 3.8200 -13.05%
  YoY % -3.51% 0.59% 1.80% -55.70% 4.72% -5.76% -
  Horiz. % 43.19% 44.76% 44.50% 43.72% 98.69% 94.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,934,068
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 21.58 20.82 24.86 29.28 26.75 23.05 19.28 1.89%
  YoY % 3.65% -16.25% -15.10% 9.46% 16.05% 19.55% -
  Horiz. % 111.93% 107.99% 128.94% 151.87% 138.74% 119.55% 100.00%
EPS 1.64 2.69 3.72 2.94 3.06 2.91 2.70 -7.97%
  YoY % -39.03% -27.69% 26.53% -3.92% 5.15% 7.78% -
  Horiz. % 60.74% 99.63% 137.78% 108.89% 113.33% 107.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9619 1.6987 1.6786 1.6460 1.5618 1.4926 1.3688 6.18%
  YoY % 15.49% 1.20% 1.98% 5.39% 4.64% 9.04% -
  Horiz. % 143.33% 124.10% 122.63% 120.25% 114.10% 109.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.6900 1.3700 1.7200 1.5100 1.8400 3.1000 3.1500 -
P/RPS 9.31 6.54 6.83 5.08 2.85 5.58 5.86 8.01%
  YoY % 42.35% -4.25% 34.45% 78.25% -48.92% -4.78% -
  Horiz. % 158.87% 111.60% 116.55% 86.69% 48.63% 95.22% 100.00%
P/EPS 122.26 50.55 45.69 50.54 24.93 44.16 41.78 19.58%
  YoY % 141.86% 10.64% -9.60% 102.73% -43.55% 5.70% -
  Horiz. % 292.63% 120.99% 109.36% 120.97% 59.67% 105.70% 100.00%
EY 0.82 1.98 2.19 1.98 4.01 2.26 2.39 -16.32%
  YoY % -58.59% -9.59% 10.61% -50.62% 77.43% -5.44% -
  Horiz. % 34.31% 82.85% 91.63% 82.85% 167.78% 94.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.02 0.80 1.01 0.90 0.49 0.86 0.82 3.70%
  YoY % 27.50% -20.79% 12.22% 83.67% -43.02% 4.88% -
  Horiz. % 124.39% 97.56% 123.17% 109.76% 59.76% 104.88% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 25/11/16 26/11/15 -
Price 1.7000 1.3600 1.7700 1.4500 1.6400 3.0000 3.0600 -
P/RPS 9.36 6.49 7.03 4.88 2.54 5.40 5.69 8.64%
  YoY % 44.22% -7.68% 44.06% 92.13% -52.96% -5.10% -
  Horiz. % 164.50% 114.06% 123.55% 85.76% 44.64% 94.90% 100.00%
P/EPS 122.98 50.18 47.02 48.53 22.22 42.74 40.58 20.28%
  YoY % 145.08% 6.72% -3.11% 118.41% -48.01% 5.32% -
  Horiz. % 303.06% 123.66% 115.87% 119.59% 54.76% 105.32% 100.00%
EY 0.81 1.99 2.13 2.06 4.50 2.34 2.46 -16.89%
  YoY % -59.30% -6.57% 3.40% -54.22% 92.31% -4.88% -
  Horiz. % 32.93% 80.89% 86.59% 83.74% 182.93% 95.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.03 0.80 1.04 0.87 0.44 0.83 0.80 4.30%
  YoY % 28.75% -23.08% 19.54% 97.73% -46.99% 3.75% -
  Horiz. % 128.75% 100.00% 130.00% 108.75% 55.00% 103.75% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS