[SUNWAY] YoY Annualized Quarter 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- 31.79%

YoY- 5.41%

Quarter Report

Sunway Berhad Q22018.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	3,969,320	3,056,166	4,401,574	5,191,020	4,664,588	4,449,388	4,203,042	-0.94%
YoY %	29.88%	-30.57%	-15.21%	11.29%	4.84%	5.86%	-	-
Horiz. %	94.44%	72.71%	104.72%	123.51%	110.98%	105.86%	100.00%	-
PBT	332,316	235,836	861,014	806,216	849,130	759,710	948,836	-16.02%
YoY %	40.91%	-72.61%	6.80%	-5.05%	11.77%	-19.93%	-	-
Horiz. %	35.02%	24.86%	90.74%	84.97%	89.49%	80.07%	100.00%	-
Tax	-49,332	-64,412	-31,838	-99,712	-130,994	-113,444	-138,308	-15.77%
YoY %	23.41%	-102.31%	68.07%	23.88%	-15.47%	17.98%	-	-
Horiz. %	35.67%	46.57%	23.02%	72.09%	94.71%	82.02%	100.00%	-
NP	282,984	171,424	829,176	706,504	718,136	646,266	810,528	-16.07%
YoY %	65.08%	-79.33%	17.36%	-1.62%	11.12%	-20.27%	-	-
Horiz. %	34.91%	21.15%	102.30%	87.17%	88.60%	79.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,942	143,162	765,806	642,722	609,710	512,926	768,896	-16.62%
YoY %	80.17%	-81.31%	19.15%	5.41%	18.87%	-33.29%	-	-
Horiz. %	33.55%	18.62%	99.60%	83.59%	79.30%	66.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.84%	27.31%	3.70%	12.37%	15.43%	14.93%	14.58%	-
YoY %	-45.66%	638.11%	-70.09%	-19.83%	3.35%	2.40%	-	-
Horiz. %	101.78%	187.31%	25.38%	84.84%	105.83%	102.40%	100.00%	-
Total Cost	3,686,336	2,884,742	3,572,398	4,484,516	3,946,452	3,803,122	3,392,514	1.39%
YoY %	27.79%	-19.25%	-20.34%	13.63%	3.77%	12.10%	-	-
Horiz. %	108.66%	85.03%	105.30%	132.19%	116.33%	112.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	7.60%
YoY %	16.85%	0.56%	1.88%	6.10%	13.82%	7.44%	-	-
Horiz. %	155.31%	132.92%	132.18%	129.74%	122.28%	107.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	117,334	-	448,423	340,983	285,101	188,022	174,511	-6.39%
YoY %	0.00%	-	31.51%	19.60%	51.63%	7.74%	-	-
Horiz. %	67.24%	-	256.96%	195.39%	163.37%	107.74%	100.00%	-
Div Payout %	45.49%	-	58.56%	53.05%	46.76%	36.66%	22.70%	-
YoY %	0.00%	-	10.39%	13.45%	27.55%	61.50%	-	-
Horiz. %	200.40%	-	257.97%	233.70%	205.99%	161.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	7.60%
YoY %	16.85%	0.56%	1.88%	6.10%	13.82%	7.44%	-	-
Horiz. %	155.31%	132.92%	132.18%	129.74%	122.28%	107.44%	100.00%	-
NOSH	4,933,931	4,933,931	4,926,468	4,919,793	2,036,439	1,880,227	1,745,111	18.89%
YoY %	0.00%	0.15%	0.14%	141.59%	8.31%	7.74%	-	-
Horiz. %	282.73%	282.73%	282.30%	281.92%	116.69%	107.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	7.13%	5.61%	18.84%	13.61%	15.40%	14.52%	19.28%	-
YoY %	27.09%	-70.22%	38.43%	-11.62%	6.06%	-24.69%	-	-
Horiz. %	36.98%	29.10%	97.72%	70.59%	79.88%	75.31%	100.00%	-
ROE	2.68%	1.74%	9.35%	8.00%	8.05%	7.71%	12.41%	-
YoY %	54.02%	-81.39%	16.87%	-0.62%	4.41%	-37.87%	-	-
Horiz. %	21.60%	14.02%	75.34%	64.46%	64.87%	62.13%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	67.66	62.35	90.30	106.57	229.06	236.64	240.85	-19.05%
YoY %	8.52%	-30.95%	-15.27%	-53.48%	-3.20%	-1.75%	-	-
Horiz. %	28.09%	25.89%	37.49%	44.25%	95.10%	98.25%	100.00%	-
EPS	4.40	2.04	14.86	13.16	29.94	27.28	44.06	-31.86%
YoY %	115.69%	-86.27%	12.92%	-56.05%	9.75%	-38.08%	-	-
Horiz. %	9.99%	4.63%	33.73%	29.87%	67.95%	61.92%	100.00%	-
DPS	2.00	0.00	9.20	7.00	14.00	10.00	10.00	-23.50%
YoY %	0.00%	0.00%	31.43%	-50.00%	40.00%	0.00%	-	-
Horiz. %	20.00%	0.00%	92.00%	70.00%	140.00%	100.00%	100.00%	-
NAPS	1.64	1.68	1.68	1.65	3.72	3.54	3.55	-12.06%
YoY %	-2.38%	0.00%	1.82%	-55.65%	5.08%	-0.28%	-	-
Horiz. %	46.20%	47.32%	47.32%	46.48%	104.79%	99.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 4,919,793
RPS	69.22	53.30	76.76	90.53	81.35	77.60	73.30	-0.94%
YoY %	29.87%	-30.56%	-15.21%	11.28%	4.83%	5.87%	-	-
Horiz. %	94.43%	72.71%	104.72%	123.51%	110.98%	105.87%	100.00%	-
EPS	4.50	2.50	13.36	11.21	10.63	8.95	13.41	-16.62%
YoY %	80.00%	-81.29%	19.18%	5.46%	18.77%	-33.26%	-	-
Horiz. %	33.56%	18.64%	99.63%	83.59%	79.27%	66.74%	100.00%	-
DPS	2.05	0.00	7.82	5.95	4.97	3.28	3.04	-6.35%
YoY %	0.00%	0.00%	31.43%	19.72%	51.52%	7.89%	-	-
Horiz. %	67.43%	0.00%	257.24%	195.72%	163.49%	107.89%	100.00%	-
NAPS	1.6779	1.436	1.4281	1.4017	1.3211	1.1608	1.0804	7.60%
YoY %	16.85%	0.55%	1.88%	6.10%	13.81%	7.44%	-	-
Horiz. %	155.30%	132.91%	132.18%	129.74%	122.28%	107.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.74	1.37	1.68	1.55	3.92	3.00	3.44	-
P/RPS	2.57	2.20	1.86	1.45	1.71	1.27	1.43	10.25%
YoY %	16.82%	18.28%	28.28%	-15.20%	34.65%	-11.19%	-	-
Horiz. %	179.72%	153.85%	130.07%	101.40%	119.58%	88.81%	100.00%	-
P/EPS	39.58	46.90	10.69	11.75	13.09	11.00	7.81	31.02%
YoY %	-15.61%	338.73%	-9.02%	-10.24%	19.00%	40.85%	-	-
Horiz. %	506.79%	600.51%	136.88%	150.45%	167.61%	140.85%	100.00%	-
EY	2.53	2.13	9.35	8.51	7.64	9.09	12.81	-23.66%
YoY %	18.78%	-77.22%	9.87%	11.39%	-15.95%	-29.04%	-	-
Horiz. %	19.75%	16.63%	72.99%	66.43%	59.64%	70.96%	100.00%	-
DY	1.15	0.00	5.48	4.52	3.57	3.33	2.91	-14.32%
YoY %	0.00%	0.00%	21.24%	26.61%	7.21%	14.43%	-	-
Horiz. %	39.52%	0.00%	188.32%	155.33%	122.68%	114.43%	100.00%	-
P/NAPS	1.06	0.82	1.00	0.94	1.05	0.85	0.97	1.48%
YoY %	29.27%	-18.00%	6.38%	-10.48%	23.53%	-12.37%	-	-
Horiz. %	109.28%	84.54%	103.09%	96.91%	108.25%	87.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	26/08/20	27/08/19	21/08/18	29/08/17	29/08/16	27/08/15	-
Price	1.80	1.35	1.57	1.56	4.35	3.01	3.40	-
P/RPS	2.66	2.17	1.74	1.46	1.90	1.27	1.41	11.14%
YoY %	22.58%	24.71%	19.18%	-23.16%	49.61%	-9.93%	-	-
Horiz. %	188.65%	153.90%	123.40%	103.55%	134.75%	90.07%	100.00%	-
P/EPS	40.94	46.22	9.99	11.82	14.53	11.03	7.72	32.02%
YoY %	-11.42%	362.66%	-15.48%	-18.65%	31.73%	42.88%	-	-
Horiz. %	530.31%	598.70%	129.40%	153.11%	188.21%	142.88%	100.00%	-
EY	2.44	2.16	10.01	8.46	6.88	9.06	12.96	-24.27%
YoY %	12.96%	-78.42%	18.32%	22.97%	-24.06%	-30.09%	-	-
Horiz. %	18.83%	16.67%	77.24%	65.28%	53.09%	69.91%	100.00%	-
DY	1.11	0.00	5.86	4.49	3.22	3.32	2.94	-14.97%
YoY %	0.00%	0.00%	30.51%	39.44%	-3.01%	12.93%	-	-
Horiz. %	37.76%	0.00%	199.32%	152.72%	109.52%	112.93%	100.00%	-
P/NAPS	1.10	0.80	0.93	0.95	1.17	0.85	0.96	2.29%
YoY %	37.50%	-13.98%	-2.11%	-18.80%	37.65%	-11.46%	-	-
Horiz. %	114.58%	83.33%	96.88%	98.96%	121.88%	88.54%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos