[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.74%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,066,972 3,885,756 4,494,436 5,233,792 4,355,016 4,276,024 4,240,004 -0.69%
PBT 348,696 431,280 709,064 643,556 606,388 704,300 773,980 -12.43%
Tax -67,188 -70,064 -101,280 -93,612 -108,880 -131,368 -144,308 -11.95%
NP 281,508 361,216 607,784 549,944 497,508 572,932 629,672 -12.54%
-
NP to SH 233,800 313,176 545,648 487,692 427,560 408,404 586,160 -14.19%
-
Tax Rate 19.27% 16.25% 14.28% 14.55% 17.96% 18.65% 18.64% -
Total Cost 3,785,464 3,524,540 3,886,652 4,683,848 3,857,508 3,703,092 3,610,332 0.79%
-
Net Worth 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 6,104,388 10.94%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 6,104,388 10.94%
NOSH 4,933,931 4,933,931 4,924,901 4,919,127 2,024,615 1,788,108 1,734,201 19.01%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.92% 9.30% 13.52% 10.51% 11.42% 13.40% 14.85% -
ROE 2.05% 3.69% 6.78% 6.04% 7.04% 6.43% 9.60% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 69.97 79.26 92.69 106.98 215.10 239.14 244.49 -18.80%
EPS 4.04 5.40 10.80 9.96 9.04 22.84 33.80 -29.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.73 1.66 1.65 3.00 3.55 3.52 -9.28%
Adjusted Per Share Value based on latest NOSH - 4,919,127
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 70.93 67.77 78.38 91.28 75.95 74.57 73.94 -0.68%
EPS 4.08 5.46 9.52 8.51 7.46 7.12 10.22 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9868 1.4791 1.4038 1.4078 1.0593 1.107 1.0646 10.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.70 1.55 1.68 1.52 3.25 3.14 3.65 -
P/RPS 2.43 1.96 1.81 1.42 1.51 1.31 1.49 8.48%
P/EPS 42.26 24.26 14.93 15.25 15.39 13.75 10.80 25.50%
EY 2.37 4.12 6.70 6.56 6.50 7.27 9.26 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.90 1.01 0.92 1.08 0.88 1.04 -2.92%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 27/05/20 21/05/19 21/05/18 29/05/17 27/05/16 26/05/15 -
Price 1.66 1.51 1.69 1.51 3.59 3.03 3.52 -
P/RPS 2.37 1.91 1.82 1.41 1.67 1.27 1.44 8.65%
P/EPS 41.27 23.64 15.02 15.15 17.00 13.27 10.41 25.77%
EY 2.42 4.23 6.66 6.60 5.88 7.54 9.60 -20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.02 0.92 1.20 0.85 1.00 -2.66%

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