[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.34%
YoY- 13.91%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,191,020 5,233,792 5,374,834 4,869,248 4,664,588 4,355,016 4,655,592 7.54%
PBT 806,216 643,556 882,188 828,405 849,130 606,388 858,992 -4.15%
Tax -99,712 -93,612 -149,369 -125,942 -130,994 -108,880 -140,394 -20.44%
NP 706,504 549,944 732,819 702,462 718,136 497,508 718,598 -1.12%
-
NP to SH 642,722 487,692 639,513 607,612 609,710 427,560 585,883 6.38%
-
Tax Rate 12.37% 14.55% 16.93% 15.20% 15.43% 17.96% 16.34% -
Total Cost 4,484,516 4,683,848 4,642,015 4,166,785 3,946,452 3,857,508 3,936,994 9.09%
-
Net Worth 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 92.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 340,983 - 288,463 191,330 285,101 - 101,624 124.62%
Div Payout % 53.05% - 45.11% 31.49% 46.76% - 17.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 92.00%
NOSH 4,919,793 4,919,127 4,918,491 2,049,973 2,036,439 2,024,615 1,954,326 85.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.61% 10.51% 13.63% 14.43% 15.40% 11.42% 15.44% -
ROE 8.00% 6.04% 8.37% 7.86% 8.05% 7.04% 19.34% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.57 106.98 111.80 237.53 229.06 215.10 238.22 -41.59%
EPS 13.16 9.96 13.29 29.64 29.94 9.04 12.85 1.60%
DPS 7.00 0.00 6.00 9.33 14.00 0.00 5.20 21.98%
NAPS 1.65 1.65 1.59 3.77 3.72 3.00 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 2,044,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.42 84.10 86.37 78.25 74.96 69.98 74.81 7.55%
EPS 10.33 7.84 10.28 9.76 9.80 6.87 9.41 6.43%
DPS 5.48 0.00 4.64 3.07 4.58 0.00 1.63 124.91%
NAPS 1.2916 1.2972 1.2284 1.2419 1.2174 0.976 0.4868 91.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.55 1.52 1.63 1.84 3.92 3.25 3.03 -
P/RPS 1.45 1.42 1.46 0.77 1.71 1.51 1.27 9.26%
P/EPS 11.75 15.25 12.25 6.21 13.09 15.39 10.11 10.57%
EY 8.51 6.56 8.16 16.11 7.64 6.50 9.89 -9.55%
DY 4.52 0.00 3.68 5.07 3.57 0.00 1.72 90.76%
P/NAPS 0.94 0.92 1.03 0.49 1.05 1.08 1.95 -38.60%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 21/05/18 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 -
Price 1.56 1.51 1.65 1.64 4.35 3.59 3.23 -
P/RPS 1.46 1.41 1.48 0.69 1.90 1.67 1.36 4.85%
P/EPS 11.82 15.15 12.40 5.53 14.53 17.00 10.77 6.41%
EY 8.46 6.60 8.06 18.07 6.88 5.88 9.28 -5.99%
DY 4.49 0.00 3.64 5.69 3.22 0.00 1.61 98.50%
P/NAPS 0.95 0.92 1.04 0.44 1.17 1.20 2.08 -40.77%

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