[SUNWAY] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -33.67%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,370,200 1,444,573 1,287,062 1,308,448 1,722,898 1,319,642 1,240,954 6.80%
PBT 253,583 193,953 242,219 160,889 260,884 196,739 271,446 -4.42%
Tax -44,725 -27,056 -26,453 -23,403 -54,912 -28,960 -38,158 11.13%
NP 208,858 166,897 215,766 137,486 205,972 167,779 233,288 -7.09%
-
NP to SH 192,322 145,308 199,438 121,923 183,804 150,854 196,943 -1.56%
-
Tax Rate 17.64% 13.95% 10.92% 14.55% 21.05% 14.72% 14.06% -
Total Cost 1,161,342 1,277,676 1,071,296 1,170,962 1,516,926 1,151,863 1,007,666 9.89%
-
Net Worth 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,706,227 7,615,675 6.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 175,699 - 170,491 - 144,231 - 143,305 14.51%
Div Payout % 91.36% - 85.49% - 78.47% - 72.77% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,706,227 7,615,675 6.29%
NOSH 4,924,402 4,924,338 4,919,793 4,919,127 4,918,491 2,044,092 2,047,224 79.23%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.24% 11.55% 16.76% 10.51% 11.95% 12.71% 18.80% -
ROE 2.30% 1.79% 2.48% 1.51% 2.40% 1.96% 2.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.23 29.70 26.42 26.74 35.84 64.56 60.62 -39.83%
EPS 3.96 2.99 4.09 2.49 3.82 7.38 9.62 -44.57%
DPS 3.62 0.00 3.50 0.00 3.00 0.00 7.00 -35.49%
NAPS 1.72 1.67 1.65 1.65 1.59 3.77 3.72 -40.12%
Adjusted Per Share Value based on latest NOSH - 4,919,127
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.90 25.19 22.45 22.82 30.05 23.01 21.64 6.82%
EPS 3.35 2.53 3.48 2.13 3.21 2.63 3.43 -1.55%
DPS 3.06 0.00 2.97 0.00 2.52 0.00 2.50 14.38%
NAPS 1.4559 1.4164 1.4017 1.4078 1.3331 1.3439 1.3281 6.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.47 1.51 1.55 1.52 1.63 1.84 3.92 -
P/RPS 5.21 5.08 5.87 5.68 4.55 2.85 6.47 -13.41%
P/EPS 37.10 50.54 37.86 60.99 42.64 24.93 40.75 -6.04%
EY 2.70 1.98 2.64 1.64 2.35 4.01 2.45 6.67%
DY 2.46 0.00 2.26 0.00 1.84 0.00 1.79 23.53%
P/NAPS 0.85 0.90 0.94 0.92 1.03 0.49 1.05 -13.10%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 21/05/18 28/02/18 27/11/17 29/08/17 -
Price 1.62 1.45 1.56 1.51 1.65 1.64 4.35 -
P/RPS 5.74 4.88 5.90 5.65 4.60 2.54 7.18 -13.82%
P/EPS 40.88 48.53 38.10 60.59 43.16 22.22 45.22 -6.48%
EY 2.45 2.06 2.62 1.65 2.32 4.50 2.21 7.09%
DY 2.23 0.00 2.24 0.00 1.82 0.00 1.61 24.18%
P/NAPS 0.94 0.87 0.95 0.92 1.04 0.44 1.17 -13.54%

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