[SUNWAY] YoY Annualized Quarter 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- 25.59%

YoY- -33.29%

Quarter Report

Sunway Berhad Q22016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	4,401,574	5,191,020	4,664,588	4,449,388	4,203,042	4,460,698	4,278,150	0.47%
YoY %	-15.21%	11.29%	4.84%	5.86%	-5.78%	4.27%	-	-
Horiz. %	102.88%	121.34%	109.03%	104.00%	98.24%	104.27%	100.00%	-
PBT	861,014	806,216	849,130	759,710	948,836	751,544	670,060	4.26%
YoY %	6.80%	-5.05%	11.77%	-19.93%	26.25%	12.16%	-	-
Horiz. %	128.50%	120.32%	126.72%	113.38%	141.60%	112.16%	100.00%	-
Tax	-31,838	-99,712	-130,994	-113,444	-138,308	-150,600	-117,598	-19.56%
YoY %	68.07%	23.88%	-15.47%	17.98%	8.16%	-28.06%	-	-
Horiz. %	27.07%	84.79%	111.39%	96.47%	117.61%	128.06%	100.00%	-
NP	829,176	706,504	718,136	646,266	810,528	600,944	552,462	6.99%
YoY %	17.36%	-1.62%	11.12%	-20.27%	34.88%	8.78%	-	-
Horiz. %	150.09%	127.88%	129.99%	116.98%	146.71%	108.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	765,806	642,722	609,710	512,926	768,896	573,042	521,800	6.59%
YoY %	19.15%	5.41%	18.87%	-33.29%	34.18%	9.82%	-	-
Horiz. %	146.76%	123.17%	116.85%	98.30%	147.35%	109.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.70%	12.37%	15.43%	14.93%	14.58%	20.04%	17.55%	-
YoY %	-70.09%	-19.83%	3.35%	2.40%	-27.25%	14.19%	-	-
Horiz. %	21.08%	70.48%	87.92%	85.07%	83.08%	114.19%	100.00%	-
Total Cost	3,572,398	4,484,516	3,946,452	3,803,122	3,392,514	3,859,754	3,725,688	-0.69%
YoY %	-20.34%	13.63%	3.77%	12.10%	-12.11%	3.60%	-	-
Horiz. %	95.89%	120.37%	105.93%	102.08%	91.06%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	5,533,889	3,747,449	13.90%
YoY %	1.88%	6.10%	13.82%	7.44%	11.95%	47.67%	-	-
Horiz. %	218.51%	214.48%	202.15%	177.61%	165.32%	147.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	448,423	340,983	285,101	188,022	174,511	172,395	129,222	23.03%
YoY %	31.51%	19.60%	51.63%	7.74%	1.23%	33.41%	-	-
Horiz. %	347.02%	263.87%	220.63%	145.50%	135.05%	133.41%	100.00%	-
Div Payout %	58.56%	53.05%	46.76%	36.66%	22.70%	30.08%	24.76%	-
YoY %	10.39%	13.45%	27.55%	61.50%	-24.53%	21.49%	-	-
Horiz. %	236.51%	214.26%	188.85%	148.06%	91.68%	121.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	5,533,889	3,747,449	13.90%
YoY %	1.88%	6.10%	13.82%	7.44%	11.95%	47.67%	-	-
Horiz. %	218.51%	214.48%	202.15%	177.61%	165.32%	147.67%	100.00%	-
NOSH	4,926,468	4,919,793	2,036,439	1,880,227	1,745,111	1,723,952	1,292,223	24.97%
YoY %	0.14%	141.59%	8.31%	7.74%	1.23%	33.41%	-	-
Horiz. %	381.24%	380.72%	157.59%	145.50%	135.05%	133.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.84%	13.61%	15.40%	14.52%	19.28%	13.47%	12.91%	-
YoY %	38.43%	-11.62%	6.06%	-24.69%	43.13%	4.34%	-	-
Horiz. %	145.93%	105.42%	119.29%	112.47%	149.34%	104.34%	100.00%	-
ROE	9.35%	8.00%	8.05%	7.71%	12.41%	10.36%	13.92%	-
YoY %	16.87%	-0.62%	4.41%	-37.87%	19.79%	-25.57%	-	-
Horiz. %	67.17%	57.47%	57.83%	55.39%	89.15%	74.43%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	90.30	106.57	229.06	236.64	240.85	258.75	331.07	-19.46%
YoY %	-15.27%	-53.48%	-3.20%	-1.75%	-6.92%	-21.84%	-	-
Horiz. %	27.28%	32.19%	69.19%	71.48%	72.75%	78.16%	100.00%	-
EPS	14.86	13.16	29.94	27.28	44.06	33.24	40.38	-15.34%
YoY %	12.92%	-56.05%	9.75%	-38.08%	32.55%	-17.68%	-	-
Horiz. %	36.80%	32.59%	74.15%	67.56%	109.11%	82.32%	100.00%	-
DPS	9.20	7.00	14.00	10.00	10.00	10.00	10.00	-1.37%
YoY %	31.43%	-50.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	92.00%	70.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.68	1.65	3.72	3.54	3.55	3.21	2.90	-8.69%
YoY %	1.82%	-55.65%	5.08%	-0.28%	10.59%	10.69%	-	-
Horiz. %	57.93%	56.90%	128.28%	122.07%	122.41%	110.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,973,938
RPS	77.56	91.47	82.19	78.40	74.06	78.60	75.38	0.47%
YoY %	-15.21%	11.29%	4.83%	5.86%	-5.78%	4.27%	-	-
Horiz. %	102.89%	121.35%	109.03%	104.01%	98.25%	104.27%	100.00%	-
EPS	13.49	11.32	10.74	9.04	13.55	10.10	9.19	6.60%
YoY %	19.17%	5.40%	18.81%	-33.28%	34.16%	9.90%	-	-
Horiz. %	146.79%	123.18%	116.87%	98.37%	147.44%	109.90%	100.00%	-
DPS	7.90	6.01	5.02	3.31	3.07	3.04	2.28	23.00%
YoY %	31.45%	19.72%	51.66%	7.82%	0.99%	33.33%	-	-
Horiz. %	346.49%	263.60%	220.18%	145.18%	134.65%	133.33%	100.00%	-
NAPS	1.4429	1.4162	1.3348	1.1728	1.0916	0.9751	0.6603	13.90%
YoY %	1.89%	6.10%	13.81%	7.44%	11.95%	47.68%	-	-
Horiz. %	218.52%	214.48%	202.15%	177.62%	165.32%	147.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.68	1.55	3.92	3.00	3.44	3.04	3.54	-
P/RPS	1.86	1.45	1.71	1.27	1.43	1.17	1.07	9.64%
YoY %	28.28%	-15.20%	34.65%	-11.19%	22.22%	9.35%	-	-
Horiz. %	173.83%	135.51%	159.81%	118.69%	133.64%	109.35%	100.00%	-
P/EPS	10.69	11.75	13.09	11.00	7.81	9.15	8.77	3.35%
YoY %	-9.02%	-10.24%	19.00%	40.85%	-14.64%	4.33%	-	-
Horiz. %	121.89%	133.98%	149.26%	125.43%	89.05%	104.33%	100.00%	-
EY	9.35	8.51	7.64	9.09	12.81	10.93	11.41	-3.26%
YoY %	9.87%	11.39%	-15.95%	-29.04%	17.20%	-4.21%	-	-
Horiz. %	81.95%	74.58%	66.96%	79.67%	112.27%	95.79%	100.00%	-
DY	5.48	4.52	3.57	3.33	2.91	3.29	2.82	11.70%
YoY %	21.24%	26.61%	7.21%	14.43%	-11.55%	16.67%	-	-
Horiz. %	194.33%	160.28%	126.60%	118.09%	103.19%	116.67%	100.00%	-
P/NAPS	1.00	0.94	1.05	0.85	0.97	0.95	1.22	-3.25%
YoY %	6.38%	-10.48%	23.53%	-12.37%	2.11%	-22.13%	-	-
Horiz. %	81.97%	77.05%	86.07%	69.67%	79.51%	77.87%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	21/08/18	29/08/17	29/08/16	27/08/15	28/08/14	29/08/13	-
Price	1.57	1.56	4.35	3.01	3.40	3.13	2.75	-
P/RPS	1.74	1.46	1.90	1.27	1.41	1.21	0.83	13.12%
YoY %	19.18%	-23.16%	49.61%	-9.93%	16.53%	45.78%	-	-
Horiz. %	209.64%	175.90%	228.92%	153.01%	169.88%	145.78%	100.00%	-
P/EPS	9.99	11.82	14.53	11.03	7.72	9.42	6.81	6.59%
YoY %	-15.48%	-18.65%	31.73%	42.88%	-18.05%	38.33%	-	-
Horiz. %	146.70%	173.57%	213.36%	161.97%	113.36%	138.33%	100.00%	-
EY	10.01	8.46	6.88	9.06	12.96	10.62	14.68	-6.17%
YoY %	18.32%	22.97%	-24.06%	-30.09%	22.03%	-27.66%	-	-
Horiz. %	68.19%	57.63%	46.87%	61.72%	88.28%	72.34%	100.00%	-
DY	5.86	4.49	3.22	3.32	2.94	3.19	3.64	8.25%
YoY %	30.51%	39.44%	-3.01%	12.93%	-7.84%	-12.36%	-	-
Horiz. %	160.99%	123.35%	88.46%	91.21%	80.77%	87.64%	100.00%	-
P/NAPS	0.93	0.95	1.17	0.85	0.96	0.98	0.95	-0.35%
YoY %	-2.11%	-18.80%	37.65%	-11.46%	-2.04%	3.16%	-	-
Horiz. %	97.89%	100.00%	123.16%	89.47%	101.05%	103.16%	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

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:15:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-21 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-21 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 15:40:00

EMA 5

10 Mins

BUY

2024-05-21 15:30:00

EMA 5

5 Mins

BUY

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

365

TOPGLOV

TOP GLOVE CORPORATION BHD

329

DNEX

DAGANG NEXCHANGE BERHAD

323

MBSB

MALAYSIA BUILDING SOCIETY BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

HLIND

HONG LEONG INDUSTRIES BHD

312

NOTION

NOTION VTEC BHD

311

PBBANK

PUBLIC BANK BHD

302

MAYBANK

MALAYAN BANKING BHD

283

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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