[SUNWAY] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -27.14%
YoY- -3.68%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,077,178 1,123,609 1,370,200 1,444,573 1,287,062 1,308,448 1,722,898 -26.94%
PBT 253,241 177,266 253,583 193,953 242,219 160,889 260,884 -1.96%
Tax 9,401 -25,320 -44,725 -27,056 -26,453 -23,403 -54,912 -
NP 262,642 151,946 208,858 166,897 215,766 137,486 205,972 17.64%
-
NP to SH 246,491 136,412 192,322 145,308 199,438 121,923 183,804 21.67%
-
Tax Rate -3.71% 14.28% 17.64% 13.95% 10.92% 14.55% 21.05% -
Total Cost 814,536 971,663 1,161,342 1,277,676 1,071,296 1,170,962 1,516,926 -34.01%
-
Net Worth 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 4.70%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 224,211 - 175,699 - 170,491 - 144,231 34.30%
Div Payout % 90.96% - 91.36% - 85.49% - 78.47% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 4.70%
NOSH 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 4,919,127 4,918,491 0.10%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 24.38% 13.52% 15.24% 11.55% 16.76% 10.51% 11.95% -
ROE 3.01% 1.69% 2.30% 1.79% 2.48% 1.51% 2.40% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.10 23.17 28.23 29.70 26.42 26.74 35.84 -27.61%
EPS 4.72 2.70 3.96 2.99 4.09 2.49 3.82 15.19%
DPS 4.60 0.00 3.62 0.00 3.50 0.00 3.00 33.07%
NAPS 1.68 1.66 1.72 1.67 1.65 1.65 1.59 3.74%
Adjusted Per Share Value based on latest NOSH - 4,924,338
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.79 19.60 23.90 25.19 22.45 22.82 30.05 -26.93%
EPS 4.30 2.38 3.35 2.53 3.48 2.13 3.21 21.58%
DPS 3.91 0.00 3.06 0.00 2.97 0.00 2.52 34.13%
NAPS 1.4281 1.4038 1.4559 1.4164 1.4017 1.4078 1.3331 4.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.68 1.68 1.47 1.51 1.55 1.52 1.63 -
P/RPS 7.60 7.25 5.21 5.08 5.87 5.68 4.55 40.91%
P/EPS 33.22 59.72 37.10 50.54 37.86 60.99 42.64 -15.37%
EY 3.01 1.67 2.70 1.98 2.64 1.64 2.35 17.99%
DY 2.74 0.00 2.46 0.00 2.26 0.00 1.84 30.49%
P/NAPS 1.00 1.01 0.85 0.90 0.94 0.92 1.03 -1.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 21/05/18 28/02/18 -
Price 1.57 1.69 1.62 1.45 1.56 1.51 1.65 -
P/RPS 7.10 7.29 5.74 4.88 5.90 5.65 4.60 33.66%
P/EPS 31.05 60.07 40.88 48.53 38.10 60.59 43.16 -19.75%
EY 3.22 1.66 2.45 2.06 2.62 1.65 2.32 24.50%
DY 2.93 0.00 2.23 0.00 2.24 0.00 1.82 37.48%
P/NAPS 0.93 1.02 0.94 0.87 0.95 0.92 1.04 -7.20%

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