[SUNWAY] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -12.14%

YoY- -27.34%

Quarter Report

Sunway Berhad Q22016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	4,675,340	4,655,592	4,758,013	4,571,563	4,457,395	4,448,390	4,246,349	6.62%
YoY %	0.42%	-2.15%	4.08%	2.56%	0.20%	4.76%	-	-
Horiz. %	110.10%	109.64%	112.05%	107.66%	104.97%	104.76%	100.00%	-
PBT	834,514	858,992	873,388	835,799	912,942	930,362	1,044,602	-13.89%
YoY %	-2.85%	-1.65%	4.50%	-8.45%	-1.87%	-10.94%	-	-
Horiz. %	79.89%	82.23%	83.61%	80.01%	87.40%	89.06%	100.00%	-
Tax	-134,772	-140,394	-124,737	-118,507	-127,704	-130,939	-152,092	-7.73%
YoY %	4.00%	-12.55%	-5.26%	7.20%	2.47%	13.91%	-	-
Horiz. %	88.61%	92.31%	82.01%	77.92%	83.96%	86.09%	100.00%	-
NP	699,742	718,598	748,651	717,292	785,238	799,423	892,510	-14.96%
YoY %	-2.62%	-4.01%	4.37%	-8.65%	-1.77%	-10.43%	-	-
Horiz. %	78.40%	80.51%	83.88%	80.37%	87.98%	89.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	590,672	585,883	614,760	604,464	688,010	732,449	821,549	-19.72%
YoY %	0.82%	-4.70%	1.70%	-12.14%	-6.07%	-10.85%	-	-
Horiz. %	71.90%	71.31%	74.83%	73.58%	83.75%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.15%	16.34%	14.28%	14.18%	13.99%	14.07%	14.56%	-
YoY %	-1.16%	14.43%	0.71%	1.36%	-0.57%	-3.37%	-	-
Horiz. %	110.92%	112.23%	98.08%	97.39%	96.09%	96.63%	100.00%	-
Total Cost	3,975,598	3,936,994	4,009,362	3,854,271	3,672,157	3,648,967	3,353,839	11.99%
YoY %	0.98%	-1.80%	4.02%	4.96%	0.64%	8.80%	-	-
Horiz. %	118.54%	117.39%	119.55%	114.92%	109.49%	108.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,073,846	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	6,753,851	-6.82%
YoY %	91.46%	-56.92%	5.39%	10.08%	-2.19%	-3.90%	-	-
Horiz. %	89.93%	46.97%	109.04%	103.46%	93.99%	96.10%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	161,325	161,325	205,678	205,678	194,835	194,835	191,506	-10.79%
YoY %	0.00%	-21.56%	0.00%	5.57%	0.00%	1.74%	-	-
Horiz. %	84.24%	84.24%	107.40%	107.40%	101.74%	101.74%	100.00%	-
Div Payout %	27.31%	27.54%	33.46%	34.03%	28.32%	26.60%	23.31%	-
YoY %	-0.84%	-17.69%	-1.67%	20.16%	6.47%	14.11%	-	-
Horiz. %	117.16%	118.15%	143.54%	145.99%	121.49%	114.11%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	6,073,846	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	6,753,851	-6.82%
YoY %	91.46%	-56.92%	5.39%	10.08%	-2.19%	-3.90%	-	-
Horiz. %	89.93%	46.97%	109.04%	103.46%	93.99%	96.10%	100.00%	-
NOSH	2,024,615	2,046,685	2,045,655	1,973,938	1,788,108	1,783,023	1,768,023	9.44%
YoY %	-1.08%	0.05%	3.63%	10.39%	0.29%	0.85%	-	-
Horiz. %	114.51%	115.76%	115.70%	111.65%	101.14%	100.85%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	14.97%	15.44%	15.73%	15.69%	17.62%	17.97%	21.02%	-
YoY %	-3.04%	-1.84%	0.25%	-10.95%	-1.95%	-14.51%	-	-
Horiz. %	71.22%	73.45%	74.83%	74.64%	83.82%	85.49%	100.00%	-
ROE	9.72%	18.47%	8.35%	8.65%	10.84%	11.29%	12.16%	-
YoY %	-47.37%	121.20%	-3.47%	-20.20%	-3.99%	-7.15%	-	-
Horiz. %	79.93%	151.89%	68.67%	71.13%	89.14%	92.85%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	230.92	227.47	232.59	231.60	249.28	249.49	240.17	-2.58%
YoY %	1.52%	-2.20%	0.43%	-7.09%	-0.08%	3.88%	-	-
Horiz. %	96.15%	94.71%	96.84%	96.43%	103.79%	103.88%	100.00%	-
EPS	29.17	28.63	30.05	30.62	38.48	41.08	46.47	-26.66%
YoY %	1.89%	-4.73%	-1.86%	-20.43%	-6.33%	-11.60%	-	-
Horiz. %	62.77%	61.61%	64.67%	65.89%	82.81%	88.40%	100.00%	-
DPS	7.97	7.88	10.05	10.42	11.00	10.93	10.83	-18.47%
YoY %	1.14%	-21.59%	-3.55%	-5.27%	0.64%	0.92%	-	-
Horiz. %	73.59%	72.76%	92.80%	96.21%	101.57%	100.92%	100.00%	-
NAPS	3.00	1.55	3.60	3.54	3.55	3.64	3.82	-14.86%
YoY %	93.55%	-56.94%	1.69%	-0.28%	-2.47%	-4.71%	-	-
Horiz. %	78.53%	40.58%	94.24%	92.67%	92.93%	95.29%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,973,938
RPS	82.48	82.13	83.94	80.65	78.63	78.48	74.91	6.62%
YoY %	0.43%	-2.16%	4.08%	2.57%	0.19%	4.77%	-	-
Horiz. %	110.11%	109.64%	112.05%	107.66%	104.97%	104.77%	100.00%	-
EPS	10.42	10.34	10.85	10.66	12.14	12.92	14.49	-19.71%
YoY %	0.77%	-4.70%	1.78%	-12.19%	-6.04%	-10.84%	-	-
Horiz. %	71.91%	71.36%	74.88%	73.57%	83.78%	89.16%	100.00%	-
DPS	2.85	2.85	3.63	3.63	3.44	3.44	3.38	-10.73%
YoY %	0.00%	-21.49%	0.00%	5.52%	0.00%	1.78%	-	-
Horiz. %	84.32%	84.32%	107.40%	107.40%	101.78%	101.78%	100.00%	-
NAPS	1.0715	0.5596	1.2992	1.2327	1.1198	1.145	1.1915	-6.82%
YoY %	91.48%	-56.93%	5.39%	10.08%	-2.20%	-3.90%	-	-
Horiz. %	89.93%	46.97%	109.04%	103.46%	93.98%	96.10%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	3.25	3.03	3.10	3.00	3.14	3.08	3.15	-
P/RPS	1.41	1.33	1.33	1.30	1.26	1.23	1.31	5.02%
YoY %	6.02%	0.00%	2.31%	3.17%	2.44%	-6.11%	-	-
Horiz. %	107.63%	101.53%	101.53%	99.24%	96.18%	93.89%	100.00%	-
P/EPS	11.14	10.58	10.32	9.80	8.16	7.50	6.78	39.19%
YoY %	5.29%	2.52%	5.31%	20.10%	8.80%	10.62%	-	-
Horiz. %	164.31%	156.05%	152.21%	144.54%	120.35%	110.62%	100.00%	-
EY	8.98	9.45	9.69	10.21	12.25	13.34	14.75	-28.14%
YoY %	-4.97%	-2.48%	-5.09%	-16.65%	-8.17%	-9.56%	-	-
Horiz. %	60.88%	64.07%	65.69%	69.22%	83.05%	90.44%	100.00%	-
DY	2.45	2.60	3.24	3.47	3.50	3.55	3.44	-20.23%
YoY %	-5.77%	-19.75%	-6.63%	-0.86%	-1.41%	3.20%	-	-
Horiz. %	71.22%	75.58%	94.19%	100.87%	101.74%	103.20%	100.00%	-
P/NAPS	1.08	1.95	0.86	0.85	0.88	0.85	0.82	20.13%
YoY %	-44.62%	126.74%	1.18%	-3.41%	3.53%	3.66%	-	-
Horiz. %	131.71%	237.80%	104.88%	103.66%	107.32%	103.66%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	28/02/17	25/11/16	29/08/16	27/05/16	26/02/16	26/11/15	-
Price	3.59	3.23	3.00	3.01	3.03	3.01	3.06	-
P/RPS	1.55	1.42	1.29	1.30	1.22	1.21	1.27	14.19%
YoY %	9.15%	10.08%	-0.77%	6.56%	0.83%	-4.72%	-	-
Horiz. %	122.05%	111.81%	101.57%	102.36%	96.06%	95.28%	100.00%	-
P/EPS	12.31	11.28	9.98	9.83	7.87	7.33	6.59	51.61%
YoY %	9.13%	13.03%	1.53%	24.90%	7.37%	11.23%	-	-
Horiz. %	186.80%	171.17%	151.44%	149.17%	119.42%	111.23%	100.00%	-
EY	8.13	8.86	10.02	10.17	12.70	13.65	15.19	-34.05%
YoY %	-8.24%	-11.58%	-1.47%	-19.92%	-6.96%	-10.14%	-	-
Horiz. %	53.52%	58.33%	65.96%	66.95%	83.61%	89.86%	100.00%	-
DY	2.22	2.44	3.35	3.46	3.63	3.63	3.54	-26.71%
YoY %	-9.02%	-27.16%	-3.18%	-4.68%	0.00%	2.54%	-	-
Horiz. %	62.71%	68.93%	94.63%	97.74%	102.54%	102.54%	100.00%	-
P/NAPS	1.20	2.08	0.83	0.85	0.85	0.83	0.80	31.00%
YoY %	-42.31%	150.60%	-2.35%	0.00%	2.41%	3.75%	-	-
Horiz. %	150.00%	260.00%	103.75%	106.25%	106.25%	103.75%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:30:00

EMA 5

10 Mins

BUY

2024-05-10 16:25:00

EMA 5

5 Mins

BUY

2024-05-10 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-10 14:55:00

ADX

5 Mins

BUY

2024-05-10 12:05:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

428

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

414

MYEG

MY E.G. SERVICES BHD

399

VSTECS

VSTECS BERHAD

377

YTLPOWR

YTL POWER INTERNATIONAL BHD

340

GENTING

GENTING BHD

279

SNS

SNS NETWORK TECHNOLOGY BERHAD

273

PBBANK

PUBLIC BANK BHD

269

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More