[SUNWAY] QoQ TTM Result on 30-Sep-2016 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 1.7%

YoY- -25.17%

Quarter Report

Sunway Berhad Q32016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	4,833,496	4,675,340	4,655,592	4,758,013	4,571,563	4,457,395	4,448,390	5.69%
YoY %	3.38%	0.42%	-2.15%	4.08%	2.56%	0.20%	-	-
Horiz. %	108.66%	105.10%	104.66%	106.96%	102.77%	100.20%	100.00%	-
PBT	903,726	834,514	858,992	873,388	835,799	912,942	930,362	-1.91%
YoY %	8.29%	-2.85%	-1.65%	4.50%	-8.45%	-1.87%	-	-
Horiz. %	97.14%	89.70%	92.33%	93.88%	89.84%	98.13%	100.00%	-
Tax	-149,169	-134,772	-140,394	-124,737	-118,507	-127,704	-130,939	9.08%
YoY %	-10.68%	4.00%	-12.55%	-5.26%	7.20%	2.47%	-	-
Horiz. %	113.92%	102.93%	107.22%	95.26%	90.51%	97.53%	100.00%	-
NP	754,557	699,742	718,598	748,651	717,292	785,238	799,423	-3.78%
YoY %	7.83%	-2.62%	-4.01%	4.37%	-8.65%	-1.77%	-	-
Horiz. %	94.39%	87.53%	89.89%	93.65%	89.73%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,299	590,672	585,883	614,760	604,464	688,010	732,449	-9.15%
YoY %	7.39%	0.82%	-4.70%	1.70%	-12.14%	-6.07%	-	-
Horiz. %	86.60%	80.64%	79.99%	83.93%	82.53%	93.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.51%	16.15%	16.34%	14.28%	14.18%	13.99%	14.07%	-
YoY %	2.23%	-1.16%	14.43%	0.71%	1.36%	-0.57%	-	-
Horiz. %	117.34%	114.78%	116.13%	101.49%	100.78%	99.43%	100.00%	-
Total Cost	4,078,939	3,975,598	3,936,994	4,009,362	3,854,271	3,672,157	3,648,967	7.71%
YoY %	2.60%	0.98%	-1.80%	4.02%	4.96%	0.64%	-	-
Horiz. %	111.78%	108.95%	107.89%	109.88%	105.63%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,615,675	6,073,846	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	11.26%
YoY %	25.38%	91.46%	-56.92%	5.39%	10.08%	-2.19%	-	-
Horiz. %	117.34%	93.58%	48.88%	113.47%	107.67%	97.81%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	289,439	161,325	161,325	205,678	205,678	194,835	194,835	30.22%
YoY %	79.41%	0.00%	-21.56%	0.00%	5.57%	0.00%	-	-
Horiz. %	148.56%	82.80%	82.80%	105.57%	105.57%	100.00%	100.00%	-
Div Payout %	45.63%	27.31%	27.54%	33.46%	34.03%	28.32%	26.60%	-
YoY %	67.08%	-0.84%	-17.69%	-1.67%	20.16%	6.47%	-	-
Horiz. %	171.54%	102.67%	103.53%	125.79%	127.93%	106.47%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	7,615,675	6,073,846	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	11.26%
YoY %	25.38%	91.46%	-56.92%	5.39%	10.08%	-2.19%	-	-
Horiz. %	117.34%	93.58%	48.88%	113.47%	107.67%	97.81%	100.00%	-
NOSH	2,047,224	2,024,615	2,046,685	2,045,655	1,973,938	1,788,108	1,783,023	9.65%
YoY %	1.12%	-1.08%	0.05%	3.63%	10.39%	0.29%	-	-
Horiz. %	114.82%	113.55%	114.79%	114.73%	110.71%	100.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	15.61%	14.97%	15.44%	15.73%	15.69%	17.62%	17.97%	-
YoY %	4.28%	-3.04%	-1.84%	0.25%	-10.95%	-1.95%	-	-
Horiz. %	86.87%	83.31%	85.92%	87.53%	87.31%	98.05%	100.00%	-
ROE	8.33%	9.72%	18.47%	8.35%	8.65%	10.84%	11.29%	-
YoY %	-14.30%	-47.37%	121.20%	-3.47%	-20.20%	-3.99%	-	-
Horiz. %	73.78%	86.09%	163.60%	73.96%	76.62%	96.01%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	236.10	230.92	227.47	232.59	231.60	249.28	249.49	-3.61%
YoY %	2.24%	1.52%	-2.20%	0.43%	-7.09%	-0.08%	-	-
Horiz. %	94.63%	92.56%	91.17%	93.23%	92.83%	99.92%	100.00%	-
EPS	30.98	29.17	28.63	30.05	30.62	38.48	41.08	-17.16%
YoY %	6.21%	1.89%	-4.73%	-1.86%	-20.43%	-6.33%	-	-
Horiz. %	75.41%	71.01%	69.69%	73.15%	74.54%	93.67%	100.00%	-
DPS	14.14	7.97	7.88	10.05	10.42	11.00	10.93	18.74%
YoY %	77.42%	1.14%	-21.59%	-3.55%	-5.27%	0.64%	-	-
Horiz. %	129.37%	72.92%	72.10%	91.95%	95.33%	100.64%	100.00%	-
NAPS	3.72	3.00	1.55	3.60	3.54	3.55	3.64	1.46%
YoY %	24.00%	93.55%	-56.94%	1.69%	-0.28%	-2.47%	-	-
Horiz. %	102.20%	82.42%	42.58%	98.90%	97.25%	97.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,045,655
RPS	85.30	82.51	82.16	83.97	80.68	78.66	78.50	5.69%
YoY %	3.38%	0.43%	-2.16%	4.08%	2.57%	0.20%	-	-
Horiz. %	108.66%	105.11%	104.66%	106.97%	102.78%	100.20%	100.00%	-
EPS	11.19	10.42	10.34	10.85	10.67	12.14	12.93	-9.19%
YoY %	7.39%	0.77%	-4.70%	1.69%	-12.11%	-6.11%	-	-
Horiz. %	86.54%	80.59%	79.97%	83.91%	82.52%	93.89%	100.00%	-
DPS	5.11	2.85	2.85	3.63	3.63	3.44	3.44	30.22%
YoY %	79.30%	0.00%	-21.49%	0.00%	5.52%	0.00%	-	-
Horiz. %	148.55%	82.85%	82.85%	105.52%	105.52%	100.00%	100.00%	-
NAPS	1.344	1.0719	0.5598	1.2996	1.2331	1.1202	1.1453	11.26%
YoY %	25.38%	91.48%	-56.93%	5.39%	10.08%	-2.19%	-	-
Horiz. %	117.35%	93.59%	48.88%	113.47%	107.67%	97.81%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	3.92	3.25	3.03	3.10	3.00	3.14	3.08	-
P/RPS	1.66	1.41	1.33	1.33	1.30	1.26	1.23	22.14%
YoY %	17.73%	6.02%	0.00%	2.31%	3.17%	2.44%	-	-
Horiz. %	134.96%	114.63%	108.13%	108.13%	105.69%	102.44%	100.00%	-
P/EPS	12.65	11.14	10.58	10.32	9.80	8.16	7.50	41.73%
YoY %	13.55%	5.29%	2.52%	5.31%	20.10%	8.80%	-	-
Horiz. %	168.67%	148.53%	141.07%	137.60%	130.67%	108.80%	100.00%	-
EY	7.90	8.98	9.45	9.69	10.21	12.25	13.34	-29.50%
YoY %	-12.03%	-4.97%	-2.48%	-5.09%	-16.65%	-8.17%	-	-
Horiz. %	59.22%	67.32%	70.84%	72.64%	76.54%	91.83%	100.00%	-
DY	3.61	2.45	2.60	3.24	3.47	3.50	3.55	1.12%
YoY %	47.35%	-5.77%	-19.75%	-6.63%	-0.86%	-1.41%	-	-
Horiz. %	101.69%	69.01%	73.24%	91.27%	97.75%	98.59%	100.00%	-
P/NAPS	1.05	1.08	1.95	0.86	0.85	0.88	0.85	15.14%
YoY %	-2.78%	-44.62%	126.74%	1.18%	-3.41%	3.53%	-	-
Horiz. %	123.53%	127.06%	229.41%	101.18%	100.00%	103.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	29/05/17	28/02/17	25/11/16	29/08/16	27/05/16	26/02/16	-
Price	4.35	3.59	3.23	3.00	3.01	3.03	3.01	-
P/RPS	1.84	1.55	1.42	1.29	1.30	1.22	1.21	32.27%
YoY %	18.71%	9.15%	10.08%	-0.77%	6.56%	0.83%	-	-
Horiz. %	152.07%	128.10%	117.36%	106.61%	107.44%	100.83%	100.00%	-
P/EPS	14.04	12.31	11.28	9.98	9.83	7.87	7.33	54.29%
YoY %	14.05%	9.13%	13.03%	1.53%	24.90%	7.37%	-	-
Horiz. %	191.54%	167.94%	153.89%	136.15%	134.11%	107.37%	100.00%	-
EY	7.12	8.13	8.86	10.02	10.17	12.70	13.65	-35.22%
YoY %	-12.42%	-8.24%	-11.58%	-1.47%	-19.92%	-6.96%	-	-
Horiz. %	52.16%	59.56%	64.91%	73.41%	74.51%	93.04%	100.00%	-
DY	3.25	2.22	2.44	3.35	3.46	3.63	3.63	-7.11%
YoY %	46.40%	-9.02%	-27.16%	-3.18%	-4.68%	0.00%	-	-
Horiz. %	89.53%	61.16%	67.22%	92.29%	95.32%	100.00%	100.00%	-
P/NAPS	1.17	1.20	2.08	0.83	0.85	0.85	0.83	25.74%
YoY %	-2.50%	-42.31%	150.60%	-2.35%	0.00%	2.41%	-	-
Horiz. %	140.96%	144.58%	250.60%	100.00%	102.41%	102.41%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

143

HLCAP

HONG LEONG CAPITAL BERHAD

138

MYEG

MY E.G. SERVICES BHD

129

SAPNRG

SAPURA ENERGY BERHAD

123

PBBANK

PUBLIC BANK BHD

114

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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