[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 31.79%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,494,436 5,410,283 5,386,777 5,191,020 5,233,792 5,374,834 4,869,248 -5.20%
PBT 709,064 850,644 796,081 806,216 643,556 882,188 828,405 -9.85%
Tax -101,280 -121,637 -102,549 -99,712 -93,612 -149,369 -125,942 -13.53%
NP 607,784 729,007 693,532 706,504 549,944 732,819 702,462 -9.20%
-
NP to SH 545,648 658,991 622,225 642,722 487,692 639,513 607,612 -6.92%
-
Tax Rate 14.28% 14.30% 12.88% 12.37% 14.55% 16.93% 15.20% -
Total Cost 3,886,652 4,681,276 4,693,245 4,484,516 4,683,848 4,642,015 4,166,785 -4.53%
-
Net Worth 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,728,398 2.75%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 345,574 226,949 340,983 - 288,463 191,330 -
Div Payout % - 52.44% 36.47% 53.05% - 45.11% 31.49% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,728,398 2.75%
NOSH 4,924,901 4,924,402 4,924,338 4,919,793 4,919,127 4,918,491 2,049,973 79.47%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.52% 13.47% 12.87% 13.61% 10.51% 13.63% 14.43% -
ROE 6.78% 7.89% 7.66% 8.00% 6.04% 8.37% 7.86% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 92.69 111.47 110.77 106.57 106.98 111.80 237.53 -46.63%
EPS 10.80 13.53 12.76 13.16 9.96 13.29 29.64 -49.01%
DPS 0.00 7.12 4.67 7.00 0.00 6.00 9.33 -
NAPS 1.66 1.72 1.67 1.65 1.65 1.59 3.77 -42.15%
Adjusted Per Share Value based on latest NOSH - 4,919,793
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 79.31 95.48 95.06 91.61 92.36 94.85 85.93 -5.20%
EPS 9.63 11.63 10.98 11.34 8.61 11.29 10.72 -6.90%
DPS 0.00 6.10 4.01 6.02 0.00 5.09 3.38 -
NAPS 1.4205 1.4732 1.4332 1.4184 1.4246 1.349 1.3639 2.75%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.68 1.47 1.51 1.55 1.52 1.63 1.84 -
P/RPS 1.81 1.32 1.36 1.45 1.42 1.46 0.77 76.88%
P/EPS 14.93 10.83 11.80 11.75 15.25 12.25 6.21 79.56%
EY 6.70 9.24 8.47 8.51 6.56 8.16 16.11 -44.31%
DY 0.00 4.84 3.09 4.52 0.00 3.68 5.07 -
P/NAPS 1.01 0.85 0.90 0.94 0.92 1.03 0.49 62.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 28/02/19 21/11/18 21/08/18 21/05/18 28/02/18 27/11/17 -
Price 1.69 1.62 1.45 1.56 1.51 1.65 1.64 -
P/RPS 1.82 1.45 1.31 1.46 1.41 1.48 0.69 91.01%
P/EPS 15.02 11.93 11.33 11.82 15.15 12.40 5.53 94.78%
EY 6.66 8.38 8.82 8.46 6.60 8.06 18.07 -48.62%
DY 0.00 4.40 3.22 4.49 0.00 3.64 5.69 -
P/NAPS 1.02 0.94 0.87 0.95 0.92 1.04 0.44 75.24%

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