[SUNWAY] QoQ 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- 32.35%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
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 1,226,494 1,077,178 1,123,609 1,370,200 1,444,573 1,287,062 1,308,448 -4.21%
PBT 223,317 253,241 177,266 253,583 193,953 242,219 160,889 24.40%
Tax -21,058 9,401 -25,320 -44,725 -27,056 -26,453 -23,403 -6.79%
NP 202,259 262,642 151,946 208,858 166,897 215,766 137,486 29.31%
-
NP to SH 183,418 246,491 136,412 192,322 145,308 199,438 121,923 31.25%
-
Tax Rate 9.43% -3.71% 14.28% 17.64% 13.95% 10.92% 14.55% -
Total Cost 1,024,235 814,536 971,663 1,161,342 1,277,676 1,071,296 1,170,962 -8.53%
-
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 - 224,211 - 175,699 - 170,491 - -
Div Payout % - 90.96% - 91.36% - 85.49% - -
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 16.49% 24.38% 13.52% 15.24% 11.55% 16.76% 10.51% -
ROE 2.21% 3.01% 1.69% 2.30% 1.79% 2.48% 1.51% -
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 25.17 22.10 23.17 28.23 29.70 26.42 26.74 -3.95%
EPS 3.43 4.72 2.70 3.96 2.99 4.09 2.49 23.77%
DPS 0.00 4.60 0.00 3.62 0.00 3.50 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 21.39 18.79 19.60 23.90 25.19 22.45 22.82 -4.21%
EPS 3.20 4.30 2.38 3.35 2.53 3.48 2.13 31.14%
DPS 0.00 3.91 0.00 3.06 0.00 2.97 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 6.83 7.60 7.25 5.21 5.08 5.87 5.68 13.06%
P/EPS 45.69 33.22 59.72 37.10 50.54 37.86 60.99 -17.50%
EY 2.19 3.01 1.67 2.70 1.98 2.64 1.64 21.24%
DY 0.00 2.74 0.00 2.46 0.00 2.26 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 7.03 7.10 7.29 5.74 4.88 5.90 5.65 15.66%
P/EPS 47.02 31.05 60.07 40.88 48.53 38.10 60.59 -15.53%
EY 2.13 3.22 1.66 2.45 2.06 2.62 1.65 18.53%
DY 0.00 2.93 0.00 2.23 0.00 2.24 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