[SUNWAY] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -0.32%

YoY- 9.15%

Quarter Report

Sunway Berhad Q42017.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	5,762,981	5,638,050	5,591,942	5,374,834	5,015,645	4,833,496	4,675,340	14.94%
YoY %	2.22%	0.82%	4.04%	7.16%	3.77%	3.38%	-	-
Horiz. %	123.26%	120.59%	119.61%	114.96%	107.28%	103.38%	100.00%	-
PBT	857,945	860,731	889,958	882,188	891,920	903,726	834,514	1.86%
YoY %	-0.32%	-3.28%	0.88%	-1.09%	-1.31%	8.29%	-	-
Horiz. %	102.81%	103.14%	106.64%	105.71%	106.88%	108.29%	100.00%	-
Tax	-131,824	-133,728	-145,433	-149,369	-140,421	-149,169	-134,772	-1.46%
YoY %	1.42%	8.05%	2.64%	-6.37%	5.86%	-10.68%	-	-
Horiz. %	97.81%	99.23%	107.91%	110.83%	104.19%	110.68%	100.00%	-
NP	726,121	727,003	744,525	732,819	751,499	754,557	699,742	2.49%
YoY %	-0.12%	-2.35%	1.60%	-2.49%	-0.41%	7.83%	-	-
Horiz. %	103.77%	103.90%	106.40%	104.73%	107.40%	107.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	650,473	656,019	653,524	639,513	641,548	634,299	590,672	6.63%
YoY %	-0.85%	0.38%	2.19%	-0.32%	1.14%	7.39%	-	-
Horiz. %	110.12%	111.06%	110.64%	108.27%	108.61%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.37%	15.54%	16.34%	16.93%	15.74%	16.51%	16.15%	-
YoY %	-1.09%	-4.90%	-3.48%	7.56%	-4.66%	2.23%	-	-
Horiz. %	95.17%	96.22%	101.18%	104.83%	97.46%	102.23%	100.00%	-
Total Cost	5,036,860	4,911,047	4,847,417	4,642,015	4,264,146	4,078,939	3,975,598	17.06%
YoY %	2.56%	1.31%	4.42%	8.86%	4.54%	2.60%	-	-
Horiz. %	126.69%	123.53%	121.93%	116.76%	107.26%	102.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,121,543	8,037,461	8,072,421	7,644,295	7,706,227	7,615,675	6,073,846	21.34%
YoY %	1.05%	-0.43%	5.60%	-0.80%	1.19%	25.38%	-	-
Horiz. %	133.71%	132.33%	132.90%	125.86%	126.88%	125.38%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	314,723	314,723	287,537	287,537	289,439	289,439	161,325	56.06%
YoY %	0.00%	9.45%	0.00%	-0.66%	0.00%	79.41%	-	-
Horiz. %	195.09%	195.09%	178.23%	178.23%	179.41%	179.41%	100.00%	-
Div Payout %	48.38%	47.97%	44.00%	44.96%	45.12%	45.63%	27.31%	-
YoY %	0.85%	9.02%	-2.14%	-0.35%	-1.12%	67.08%	-	-
Horiz. %	177.15%	175.65%	161.11%	164.63%	165.21%	167.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	8,121,543	8,037,461	8,072,421	7,644,295	7,706,227	7,615,675	6,073,846	21.34%
YoY %	1.05%	-0.43%	5.60%	-0.80%	1.19%	25.38%	-	-
Horiz. %	133.71%	132.33%	132.90%	125.86%	126.88%	125.38%	100.00%	-
NOSH	4,924,338	4,919,793	4,919,127	4,918,491	2,044,092	2,047,224	2,024,615	80.75%
YoY %	0.09%	0.01%	0.01%	140.62%	-0.15%	1.12%	-	-
Horiz. %	243.22%	243.00%	242.97%	242.93%	100.96%	101.12%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	12.60%	12.89%	13.31%	13.63%	14.98%	15.61%	14.97%	-
YoY %	-2.25%	-3.16%	-2.35%	-9.01%	-4.04%	4.28%	-	-
Horiz. %	84.17%	86.11%	88.91%	91.05%	100.07%	104.28%	100.00%	-
ROE	8.01%	8.16%	8.10%	8.37%	8.33%	8.33%	9.72%	-
YoY %	-1.84%	0.74%	-3.23%	0.48%	0.00%	-14.30%	-	-
Horiz. %	82.41%	83.95%	83.33%	86.11%	85.70%	85.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	118.50	115.74	114.30	111.80	245.37	236.10	230.92	-35.87%
YoY %	2.38%	1.26%	2.24%	-54.44%	3.93%	2.24%	-	-
Horiz. %	51.32%	50.12%	49.50%	48.42%	106.26%	102.24%	100.00%	-
EPS	13.38	13.47	13.36	13.30	31.39	30.98	29.17	-40.49%
YoY %	-0.67%	0.82%	0.45%	-57.63%	1.32%	6.21%	-	-
Horiz. %	45.87%	46.18%	45.80%	45.59%	107.61%	106.21%	100.00%	-
DPS	6.50	6.46	5.88	5.98	14.14	14.14	7.97	-12.69%
YoY %	0.62%	9.86%	-1.67%	-57.71%	0.00%	77.42%	-	-
Horiz. %	81.56%	81.05%	73.78%	75.03%	177.42%	177.42%	100.00%	-
NAPS	1.67	1.65	1.65	1.59	3.77	3.72	3.00	-32.30%
YoY %	1.21%	0.00%	3.77%	-57.82%	1.34%	24.00%	-	-
Horiz. %	55.67%	55.00%	55.00%	53.00%	125.67%	124.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,918,491
RPS	101.34	99.15	98.34	94.52	88.20	85.00	82.22	14.94%
YoY %	2.21%	0.82%	4.04%	7.17%	3.76%	3.38%	-	-
Horiz. %	123.25%	120.59%	119.61%	114.96%	107.27%	103.38%	100.00%	-
EPS	11.44	11.54	11.49	11.25	11.28	11.15	10.39	6.62%
YoY %	-0.87%	0.44%	2.13%	-0.27%	1.17%	7.31%	-	-
Horiz. %	110.11%	111.07%	110.59%	108.28%	108.57%	107.31%	100.00%	-
DPS	5.53	5.53	5.06	5.06	5.09	5.09	2.84	55.86%
YoY %	0.00%	9.29%	0.00%	-0.59%	0.00%	79.23%	-	-
Horiz. %	194.72%	194.72%	178.17%	178.17%	179.23%	179.23%	100.00%	-
NAPS	1.4282	1.4134	1.4196	1.3443	1.3552	1.3392	1.0681	21.35%
YoY %	1.05%	-0.44%	5.60%	-0.80%	1.19%	25.38%	-	-
Horiz. %	133.71%	132.33%	132.91%	125.86%	126.88%	125.38%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.51	1.55	1.52	1.63	1.84	3.92	3.25	-
P/RPS	1.27	1.34	1.33	1.46	0.75	1.66	1.41	-6.72%
YoY %	-5.22%	0.75%	-8.90%	94.67%	-54.82%	17.73%	-	-
Horiz. %	90.07%	95.04%	94.33%	103.55%	53.19%	117.73%	100.00%	-
P/EPS	11.29	11.51	11.38	12.25	5.86	12.65	11.14	0.89%
YoY %	-1.91%	1.14%	-7.10%	109.04%	-53.68%	13.55%	-	-
Horiz. %	101.35%	103.32%	102.15%	109.96%	52.60%	113.55%	100.00%	-
EY	8.86	8.69	8.79	8.16	17.06	7.90	8.98	-0.89%
YoY %	1.96%	-1.14%	7.72%	-52.17%	115.95%	-12.03%	-	-
Horiz. %	98.66%	96.77%	97.88%	90.87%	189.98%	87.97%	100.00%	-
DY	4.30	4.17	3.87	3.67	7.68	3.61	2.45	45.45%
YoY %	3.12%	7.75%	5.45%	-52.21%	112.74%	47.35%	-	-
Horiz. %	175.51%	170.20%	157.96%	149.80%	313.47%	147.35%	100.00%	-
P/NAPS	0.90	0.94	0.92	1.03	0.49	1.05	1.08	-11.43%
YoY %	-4.26%	2.17%	-10.68%	110.20%	-53.33%	-2.78%	-	-
Horiz. %	83.33%	87.04%	85.19%	95.37%	45.37%	97.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	21/08/18	21/05/18	28/02/18	27/11/17	29/08/17	29/05/17	-
Price	1.45	1.56	1.51	1.65	1.64	4.35	3.59	-
P/RPS	1.22	1.35	1.32	1.48	0.67	1.84	1.55	-14.73%
YoY %	-9.63%	2.27%	-10.81%	120.90%	-63.59%	18.71%	-	-
Horiz. %	78.71%	87.10%	85.16%	95.48%	43.23%	118.71%	100.00%	-
P/EPS	10.84	11.58	11.30	12.40	5.23	14.04	12.31	-8.12%
YoY %	-6.39%	2.48%	-8.87%	137.09%	-62.75%	14.05%	-	-
Horiz. %	88.06%	94.07%	91.80%	100.73%	42.49%	114.05%	100.00%	-
EY	9.22	8.63	8.85	8.06	19.14	7.12	8.13	8.74%
YoY %	6.84%	-2.49%	9.80%	-57.89%	168.82%	-12.42%	-	-
Horiz. %	113.41%	106.15%	108.86%	99.14%	235.42%	87.58%	100.00%	-
DY	4.48	4.14	3.89	3.62	8.62	3.25	2.22	59.62%
YoY %	8.21%	6.43%	7.46%	-58.00%	165.23%	46.40%	-	-
Horiz. %	201.80%	186.49%	175.23%	163.06%	388.29%	146.40%	100.00%	-
P/NAPS	0.87	0.95	0.92	1.04	0.44	1.17	1.20	-19.28%
YoY %	-8.42%	3.26%	-11.54%	136.36%	-62.39%	-2.50%	-	-
Horiz. %	72.50%	79.17%	76.67%	86.67%	36.67%	97.50%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos