[SUNWAY] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 0.38%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,225,444 5,410,283 5,762,981 5,638,050 5,591,942 5,374,834 5,015,645 2.77%
PBT 867,021 850,644 857,945 860,731 889,958 882,188 891,920 -1.87%
Tax -123,554 -121,637 -131,824 -133,728 -145,433 -149,369 -140,421 -8.18%
NP 743,467 729,007 726,121 727,003 744,525 732,819 751,499 -0.71%
-
NP to SH 673,480 658,991 650,473 656,019 653,524 639,513 641,548 3.29%
-
Tax Rate 14.25% 14.30% 15.37% 15.54% 16.34% 16.93% 15.74% -
Total Cost 4,481,977 4,681,276 5,036,860 4,911,047 4,847,417 4,642,015 4,264,146 3.38%
-
Net Worth 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,706,227 2.94%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 346,191 346,191 314,723 314,723 287,537 287,537 289,439 12.69%
Div Payout % 51.40% 52.53% 48.38% 47.97% 44.00% 44.96% 45.12% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 7,644,295 7,706,227 2.94%
NOSH 4,924,901 4,924,402 4,924,338 4,919,793 4,919,127 4,918,491 2,044,092 79.81%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.23% 13.47% 12.60% 12.89% 13.31% 13.63% 14.98% -
ROE 8.37% 7.89% 8.01% 8.16% 8.10% 8.37% 8.33% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 107.76 111.47 118.50 115.74 114.30 111.80 245.37 -42.25%
EPS 13.89 13.58 13.38 13.47 13.36 13.30 31.39 -41.96%
DPS 7.12 7.12 6.50 6.46 5.88 5.98 14.14 -36.73%
NAPS 1.66 1.72 1.67 1.65 1.65 1.59 3.77 -42.15%
Adjusted Per Share Value based on latest NOSH - 4,919,793
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 92.21 95.48 101.70 99.50 98.68 94.85 88.51 2.77%
EPS 11.89 11.63 11.48 11.58 11.53 11.29 11.32 3.33%
DPS 6.11 6.11 5.55 5.55 5.07 5.07 5.11 12.66%
NAPS 1.4205 1.4732 1.4332 1.4184 1.4246 1.349 1.3599 2.95%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.68 1.47 1.51 1.55 1.52 1.63 1.84 -
P/RPS 1.56 1.32 1.27 1.34 1.33 1.46 0.75 63.01%
P/EPS 12.10 10.83 11.29 11.51 11.38 12.25 5.86 62.22%
EY 8.27 9.24 8.86 8.69 8.79 8.16 17.06 -38.31%
DY 4.24 4.84 4.30 4.17 3.87 3.67 7.68 -32.72%
P/NAPS 1.01 0.85 0.90 0.94 0.92 1.03 0.49 62.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 28/02/19 21/11/18 21/08/18 21/05/18 28/02/18 27/11/17 -
Price 1.69 1.62 1.45 1.56 1.51 1.65 1.64 -
P/RPS 1.57 1.45 1.22 1.35 1.32 1.48 0.67 76.51%
P/EPS 12.17 11.93 10.84 11.58 11.30 12.40 5.23 75.69%
EY 8.22 8.38 9.22 8.63 8.85 8.06 19.14 -43.10%
DY 4.21 4.40 4.48 4.14 3.89 3.62 8.62 -38.00%
P/NAPS 1.02 0.94 0.87 0.95 0.92 1.04 0.44 75.24%

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