[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 40.35%

YoY- 19.15%

Quarter Report

Sunway Berhad Q22019.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	4,785,668	3,969,320	3,056,166	4,401,574	5,191,020	4,664,588	4,449,388	1.22%
YoY %	20.57%	29.88%	-30.57%	-15.21%	11.29%	4.84%	-	-
Horiz. %	107.56%	89.21%	68.69%	98.93%	116.67%	104.84%	100.00%	-
PBT	804,230	332,316	235,836	861,014	806,216	849,130	759,710	0.95%
YoY %	142.01%	40.91%	-72.61%	6.80%	-5.05%	11.77%	-	-
Horiz. %	105.86%	43.74%	31.04%	113.33%	106.12%	111.77%	100.00%	-
Tax	-103,370	-49,332	-64,412	-31,838	-99,712	-130,994	-113,444	-1.53%
YoY %	-109.54%	23.41%	-102.31%	68.07%	23.88%	-15.47%	-	-
Horiz. %	91.12%	43.49%	56.78%	28.06%	87.90%	115.47%	100.00%	-
NP	700,860	282,984	171,424	829,176	706,504	718,136	646,266	1.36%
YoY %	147.67%	65.08%	-79.33%	17.36%	-1.62%	11.12%	-	-
Horiz. %	108.45%	43.79%	26.53%	128.30%	109.32%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,978	257,942	143,162	765,806	642,722	609,710	512,926	3.15%
YoY %	139.58%	80.17%	-81.31%	19.15%	5.41%	18.87%	-	-
Horiz. %	120.48%	50.29%	27.91%	149.30%	125.31%	118.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.85%	14.84%	27.31%	3.70%	12.37%	15.43%	14.93%	-
YoY %	-13.41%	-45.66%	638.11%	-70.09%	-19.83%	3.35%	-	-
Horiz. %	86.07%	99.40%	182.92%	24.78%	82.85%	103.35%	100.00%	-
Total Cost	4,084,808	3,686,336	2,884,742	3,572,398	4,484,516	3,946,452	3,803,122	1.19%
YoY %	10.81%	27.79%	-19.25%	-20.34%	13.63%	3.77%	-	-
Horiz. %	107.41%	96.93%	75.85%	93.93%	117.92%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	6,656,004	10.80%
YoY %	28.05%	16.85%	0.56%	1.88%	6.10%	13.82%	-	-
Horiz. %	185.10%	144.55%	123.71%	123.03%	120.76%	113.82%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	234,674	117,334	-	448,423	340,983	285,101	188,022	3.76%
YoY %	100.01%	0.00%	-	31.51%	19.60%	51.63%	-	-
Horiz. %	124.81%	62.40%	-	238.49%	181.35%	151.63%	100.00%	-
Div Payout %	37.97%	45.49%	-	58.56%	53.05%	46.76%	36.66%	-
YoY %	-16.53%	0.00%	-	10.39%	13.45%	27.55%	-	-
Horiz. %	103.57%	124.09%	-	159.74%	144.71%	127.55%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	6,656,004	10.80%
YoY %	28.05%	16.85%	0.56%	1.88%	6.10%	13.82%	-	-
Horiz. %	185.10%	144.55%	123.71%	123.03%	120.76%	113.82%	100.00%	-
NOSH	4,934,079	4,933,931	4,933,931	4,926,468	4,919,793	2,036,439	1,880,227	17.43%
YoY %	0.00%	0.00%	0.15%	0.14%	141.59%	8.31%	-	-
Horiz. %	262.42%	262.41%	262.41%	262.01%	261.66%	108.31%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	14.64%	7.13%	5.61%	18.84%	13.61%	15.40%	14.52%	-
YoY %	105.33%	27.09%	-70.22%	38.43%	-11.62%	6.06%	-	-
Horiz. %	100.83%	49.10%	38.64%	129.75%	93.73%	106.06%	100.00%	-
ROE	5.02%	2.68%	1.74%	9.35%	8.00%	8.05%	7.71%	-
YoY %	87.31%	54.02%	-81.39%	16.87%	-0.62%	4.41%	-	-
Horiz. %	65.11%	34.76%	22.57%	121.27%	103.76%	104.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	81.57	67.66	62.35	90.30	106.57	229.06	236.64	-16.25%
YoY %	20.56%	8.52%	-30.95%	-15.27%	-53.48%	-3.20%	-	-
Horiz. %	34.47%	28.59%	26.35%	38.16%	45.03%	96.80%	100.00%	-
EPS	10.54	4.40	2.04	14.86	13.16	29.94	27.28	-14.65%
YoY %	139.55%	115.69%	-86.27%	12.92%	-56.05%	9.75%	-	-
Horiz. %	38.64%	16.13%	7.48%	54.47%	48.24%	109.75%	100.00%	-
DPS	4.00	2.00	0.00	9.20	7.00	14.00	10.00	-14.15%
YoY %	100.00%	0.00%	0.00%	31.43%	-50.00%	40.00%	-	-
Horiz. %	40.00%	20.00%	0.00%	92.00%	70.00%	140.00%	100.00%	-
NAPS	2.10	1.64	1.68	1.68	1.65	3.72	3.54	-8.33%
YoY %	28.05%	-2.38%	0.00%	1.82%	-55.65%	5.08%	-	-
Horiz. %	59.32%	46.33%	47.46%	47.46%	46.61%	105.08%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 4,926,468
RPS	83.46	69.22	53.30	76.76	90.53	81.35	77.60	1.22%
YoY %	20.57%	29.87%	-30.56%	-15.21%	11.28%	4.83%	-	-
Horiz. %	107.55%	89.20%	68.69%	98.92%	116.66%	104.83%	100.00%	-
EPS	10.78	4.50	2.50	13.36	11.21	10.63	8.95	3.14%
YoY %	139.56%	80.00%	-81.29%	19.18%	5.46%	18.77%	-	-
Horiz. %	120.45%	50.28%	27.93%	149.27%	125.25%	118.77%	100.00%	-
DPS	4.09	2.05	0.00	7.82	5.95	4.97	3.28	3.74%
YoY %	99.51%	0.00%	0.00%	31.43%	19.72%	51.52%	-	-
Horiz. %	124.70%	62.50%	0.00%	238.41%	181.40%	151.52%	100.00%	-
NAPS	2.1486	1.6779	1.436	1.4281	1.4017	1.3211	1.1608	10.80%
YoY %	28.05%	16.85%	0.55%	1.88%	6.10%	13.81%	-	-
Horiz. %	185.10%	144.55%	123.71%	123.03%	120.75%	113.81%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.70	1.74	1.37	1.68	1.55	3.92	3.00	-
P/RPS	2.08	2.57	2.20	1.86	1.45	1.71	1.27	8.56%
YoY %	-19.07%	16.82%	18.28%	28.28%	-15.20%	34.65%	-	-
Horiz. %	163.78%	202.36%	173.23%	146.46%	114.17%	134.65%	100.00%	-
P/EPS	16.14	39.58	46.90	10.69	11.75	13.09	11.00	6.59%
YoY %	-59.22%	-15.61%	338.73%	-9.02%	-10.24%	19.00%	-	-
Horiz. %	146.73%	359.82%	426.36%	97.18%	106.82%	119.00%	100.00%	-
EY	6.20	2.53	2.13	9.35	8.51	7.64	9.09	-6.17%
YoY %	145.06%	18.78%	-77.22%	9.87%	11.39%	-15.95%	-	-
Horiz. %	68.21%	27.83%	23.43%	102.86%	93.62%	84.05%	100.00%	-
DY	2.35	1.15	0.00	5.48	4.52	3.57	3.33	-5.64%
YoY %	104.35%	0.00%	0.00%	21.24%	26.61%	7.21%	-	-
Horiz. %	70.57%	34.53%	0.00%	164.56%	135.74%	107.21%	100.00%	-
P/NAPS	0.81	1.06	0.82	1.00	0.94	1.05	0.85	-0.79%
YoY %	-23.58%	29.27%	-18.00%	6.38%	-10.48%	23.53%	-	-
Horiz. %	95.29%	124.71%	96.47%	117.65%	110.59%	123.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	24/08/21	26/08/20	27/08/19	21/08/18	29/08/17	29/08/16	-
Price	1.66	1.80	1.35	1.57	1.56	4.35	3.01	-
P/RPS	2.04	2.66	2.17	1.74	1.46	1.90	1.27	8.21%
YoY %	-23.31%	22.58%	24.71%	19.18%	-23.16%	49.61%	-	-
Horiz. %	160.63%	209.45%	170.87%	137.01%	114.96%	149.61%	100.00%	-
P/EPS	15.76	40.94	46.22	9.99	11.82	14.53	11.03	6.12%
YoY %	-61.50%	-11.42%	362.66%	-15.48%	-18.65%	31.73%	-	-
Horiz. %	142.88%	371.17%	419.04%	90.57%	107.16%	131.73%	100.00%	-
EY	6.35	2.44	2.16	10.01	8.46	6.88	9.06	-5.74%
YoY %	160.25%	12.96%	-78.42%	18.32%	22.97%	-24.06%	-	-
Horiz. %	70.09%	26.93%	23.84%	110.49%	93.38%	75.94%	100.00%	-
DY	2.41	1.11	0.00	5.86	4.49	3.22	3.32	-5.19%
YoY %	117.12%	0.00%	0.00%	30.51%	39.44%	-3.01%	-	-
Horiz. %	72.59%	33.43%	0.00%	176.51%	135.24%	96.99%	100.00%	-
P/NAPS	0.79	1.10	0.80	0.93	0.95	1.17	0.85	-1.21%
YoY %	-28.18%	37.50%	-13.98%	-2.11%	-18.80%	37.65%	-	-
Horiz. %	92.94%	129.41%	94.12%	109.41%	111.76%	137.65%	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