[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.91%
YoY- 3.05%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,569,708 4,401,574 4,494,436 5,410,283 5,386,777 5,191,020 5,233,792 -8.64%
PBT 871,765 861,014 709,064 850,644 796,081 806,216 643,556 22.40%
Tax -49,302 -31,838 -101,280 -121,637 -102,549 -99,712 -93,612 -34.75%
NP 822,462 829,176 607,784 729,007 693,532 706,504 549,944 30.74%
-
NP to SH 755,094 765,806 545,648 658,991 622,225 642,722 487,692 33.79%
-
Tax Rate 5.66% 3.70% 14.28% 14.30% 12.88% 12.37% 14.55% -
Total Cost 3,747,245 3,572,398 3,886,652 4,681,276 4,693,245 4,484,516 4,683,848 -13.80%
-
Net Worth 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 1.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 298,817 448,423 - 345,574 226,949 340,983 - -
Div Payout % 39.57% 58.56% - 52.44% 36.47% 53.05% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 1.72%
NOSH 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 4,919,127 0.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.00% 18.84% 13.52% 13.47% 12.87% 13.61% 10.51% -
ROE 9.12% 9.35% 6.78% 7.89% 7.66% 8.00% 6.04% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 93.79 90.30 92.69 111.47 110.77 106.57 106.98 -8.39%
EPS 14.53 14.86 10.80 13.53 12.76 13.16 9.96 28.59%
DPS 6.13 9.20 0.00 7.12 4.67 7.00 0.00 -
NAPS 1.70 1.68 1.66 1.72 1.67 1.65 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 4,924,402
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 79.69 76.76 78.38 94.35 93.94 90.53 91.28 -8.64%
EPS 13.17 13.36 9.52 11.49 10.85 11.21 8.51 33.75%
DPS 5.21 7.82 0.00 6.03 3.96 5.95 0.00 -
NAPS 1.4444 1.4281 1.4038 1.4559 1.4164 1.4017 1.4078 1.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.72 1.68 1.68 1.47 1.51 1.55 1.52 -
P/RPS 1.83 1.86 1.81 1.32 1.36 1.45 1.42 18.40%
P/EPS 11.10 10.69 14.93 10.83 11.80 11.75 15.25 -19.06%
EY 9.01 9.35 6.70 9.24 8.47 8.51 6.56 23.53%
DY 3.57 5.48 0.00 4.84 3.09 4.52 0.00 -
P/NAPS 1.01 1.00 1.01 0.85 0.90 0.94 0.92 6.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 21/05/18 -
Price 1.77 1.57 1.69 1.62 1.45 1.56 1.51 -
P/RPS 1.89 1.74 1.82 1.45 1.31 1.46 1.41 21.54%
P/EPS 11.42 9.99 15.02 11.93 11.33 11.82 15.15 -17.15%
EY 8.76 10.01 6.66 8.38 8.82 8.46 6.60 20.75%
DY 3.47 5.86 0.00 4.40 3.22 4.49 0.00 -
P/NAPS 1.04 0.93 1.02 0.94 0.87 0.95 0.92 8.50%

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