[SUNWAY] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.14%
YoY- 4.36%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,638,050 5,591,942 5,374,834 5,015,645 4,833,496 4,675,340 4,655,592 13.65%
PBT 860,731 889,958 882,188 891,920 903,726 834,514 858,992 0.13%
Tax -133,728 -145,433 -149,369 -140,421 -149,169 -134,772 -140,394 -3.19%
NP 727,003 744,525 732,819 751,499 754,557 699,742 718,598 0.78%
-
NP to SH 656,019 653,524 639,513 641,548 634,299 590,672 585,883 7.85%
-
Tax Rate 15.54% 16.34% 16.93% 15.74% 16.51% 16.15% 16.34% -
Total Cost 4,911,047 4,847,417 4,642,015 4,264,146 4,078,939 3,975,598 3,936,994 15.92%
-
Net Worth 8,037,461 8,072,421 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 86.16%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 314,723 287,537 287,537 289,439 289,439 161,325 161,325 56.32%
Div Payout % 47.97% 44.00% 44.96% 45.12% 45.63% 27.31% 27.54% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 8,037,461 8,072,421 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 86.16%
NOSH 4,919,793 4,919,127 4,918,491 2,044,092 2,047,224 2,024,615 2,046,685 79.73%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.89% 13.31% 13.63% 14.98% 15.61% 14.97% 15.44% -
ROE 8.16% 8.10% 8.37% 8.33% 8.33% 9.72% 18.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 115.74 114.30 111.80 245.37 236.10 230.92 227.47 -36.34%
EPS 13.47 13.36 13.30 31.39 30.98 29.17 28.63 -39.59%
DPS 6.46 5.88 5.98 14.14 14.14 7.97 7.88 -12.43%
NAPS 1.65 1.65 1.59 3.77 3.72 3.00 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 2,044,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 99.55 98.74 94.90 88.56 85.35 82.55 82.20 13.65%
EPS 11.58 11.54 11.29 11.33 11.20 10.43 10.34 7.86%
DPS 5.56 5.08 5.08 5.11 5.11 2.85 2.85 56.32%
NAPS 1.4192 1.4254 1.3498 1.3607 1.3447 1.0725 0.5601 86.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.55 1.52 1.63 1.84 3.92 3.25 3.03 -
P/RPS 1.34 1.33 1.46 0.75 1.66 1.41 1.33 0.50%
P/EPS 11.51 11.38 12.25 5.86 12.65 11.14 10.58 5.79%
EY 8.69 8.79 8.16 17.06 7.90 8.98 9.45 -5.45%
DY 4.17 3.87 3.67 7.68 3.61 2.45 2.60 37.13%
P/NAPS 0.94 0.92 1.03 0.49 1.05 1.08 1.95 -38.60%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 21/05/18 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 -
Price 1.56 1.51 1.65 1.64 4.35 3.59 3.23 -
P/RPS 1.35 1.32 1.48 0.67 1.84 1.55 1.42 -3.32%
P/EPS 11.58 11.30 12.40 5.23 14.04 12.31 11.28 1.77%
EY 8.63 8.85 8.06 19.14 7.12 8.13 8.86 -1.74%
DY 4.14 3.89 3.62 8.62 3.25 2.22 2.44 42.39%
P/NAPS 0.95 0.92 1.04 0.44 1.17 1.20 2.08 -40.77%

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