[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 42.6%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,233,792 5,374,834 4,869,248 4,664,588 4,355,016 4,655,592 4,482,916 10.88%
PBT 643,556 882,188 828,405 849,130 606,388 858,992 784,533 -12.38%
Tax -93,612 -149,369 -125,942 -130,994 -108,880 -140,394 -125,906 -17.94%
NP 549,944 732,819 702,462 718,136 497,508 718,598 658,626 -11.33%
-
NP to SH 487,692 639,513 607,612 609,710 427,560 585,883 533,424 -5.80%
-
Tax Rate 14.55% 16.93% 15.20% 15.43% 17.96% 16.34% 16.05% -
Total Cost 4,683,848 4,642,015 4,166,785 3,946,452 3,857,508 3,936,994 3,824,289 14.48%
-
Net Worth 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 10.56%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 288,463 191,330 285,101 - 101,624 128,597 -
Div Payout % - 45.11% 31.49% 46.76% - 17.35% 24.11% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 6,944,285 10.56%
NOSH 4,919,127 4,918,491 2,049,973 2,036,439 2,024,615 1,954,326 1,928,968 86.76%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.51% 13.63% 14.43% 15.40% 11.42% 15.44% 14.69% -
ROE 6.04% 8.37% 7.86% 8.05% 7.04% 19.34% 7.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 106.98 111.80 237.53 229.06 215.10 238.22 232.40 -40.41%
EPS 9.96 13.29 29.64 29.94 9.04 12.85 27.65 -49.40%
DPS 0.00 6.00 9.33 14.00 0.00 5.20 6.67 -
NAPS 1.65 1.59 3.77 3.72 3.00 1.55 3.60 -40.58%
Adjusted Per Share Value based on latest NOSH - 2,047,224
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 92.36 94.85 85.93 82.32 76.85 82.16 79.11 10.88%
EPS 8.61 11.29 10.72 10.76 7.55 10.34 9.41 -5.75%
DPS 0.00 5.09 3.38 5.03 0.00 1.79 2.27 -
NAPS 1.4246 1.349 1.3639 1.3369 1.0719 0.5346 1.2255 10.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.52 1.63 1.84 3.92 3.25 3.03 3.10 -
P/RPS 1.42 1.46 0.77 1.71 1.51 1.27 1.33 4.46%
P/EPS 15.25 12.25 6.21 13.09 15.39 10.11 11.21 22.79%
EY 6.56 8.16 16.11 7.64 6.50 9.89 8.92 -18.53%
DY 0.00 3.68 5.07 3.57 0.00 1.72 2.15 -
P/NAPS 0.92 1.03 0.49 1.05 1.08 1.95 0.86 4.60%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 25/11/16 -
Price 1.51 1.65 1.64 4.35 3.59 3.23 3.00 -
P/RPS 1.41 1.48 0.69 1.90 1.67 1.36 1.29 6.11%
P/EPS 15.15 12.40 5.53 14.53 17.00 10.77 10.85 24.95%
EY 6.60 8.06 18.07 6.88 5.88 9.28 9.22 -19.99%
DY 0.00 3.64 5.69 3.22 0.00 1.61 2.22 -
P/NAPS 0.92 1.04 0.44 1.17 1.20 2.08 0.83 7.11%

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