[SUNWAY] YoY Cumulative 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- 163.58%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,984,660 1,528,083 2,200,787 2,595,510 2,332,294 2,224,694 2,101,521 -0.94%
PBT 166,158 117,918 430,507 403,108 424,565 379,855 474,418 -16.02%
Tax -24,666 -32,206 -15,919 -49,856 -65,497 -56,722 -69,154 -15.77%
NP 141,492 85,712 414,588 353,252 359,068 323,133 405,264 -16.07%
-
NP to SH 128,971 71,581 382,903 321,361 304,855 256,463 384,448 -16.62%
-
Tax Rate 14.84% 27.31% 3.70% 12.37% 15.43% 14.93% 14.58% -
Total Cost 1,843,168 1,442,371 1,786,199 2,242,258 1,973,226 1,901,561 1,696,257 1.39%
-
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%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 58,667 - 224,211 170,491 142,550 94,011 87,255 -6.39%
Div Payout % 45.49% - 58.56% 53.05% 46.76% 36.66% 22.70% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
NOSH 4,933,931 4,933,931 4,926,468 4,919,793 2,036,439 1,880,227 1,745,111 18.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.13% 5.61% 18.84% 13.61% 15.40% 14.52% 19.28% -
ROE 1.34% 0.87% 4.68% 4.00% 4.02% 3.85% 6.21% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.83 31.18 45.15 53.28 114.53 118.32 120.42 -19.05%
EPS 2.20 1.02 7.43 6.58 14.97 13.64 22.03 -31.86%
DPS 1.00 0.00 4.60 3.50 7.00 5.00 5.00 -23.50%
NAPS 1.64 1.68 1.68 1.65 3.72 3.54 3.55 -12.06%
Adjusted Per Share Value based on latest NOSH - 4,919,793
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 35.02 26.97 38.84 45.80 41.16 39.26 37.09 -0.95%
EPS 2.28 1.26 6.76 5.67 5.38 4.53 6.78 -16.59%
DPS 1.04 0.00 3.96 3.01 2.52 1.66 1.54 -6.32%
NAPS 1.6979 1.4531 1.4451 1.4184 1.3369 1.1746 1.0933 7.60%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 5.14 4.39 3.72 2.91 3.42 2.54 2.86 10.25%
P/EPS 79.15 93.81 21.39 23.49 26.19 21.99 15.62 31.02%
EY 1.26 1.07 4.68 4.26 3.82 4.55 6.40 -23.70%
DY 0.57 0.00 2.74 2.26 1.79 1.67 1.45 -14.39%
P/NAPS 1.06 0.82 1.00 0.94 1.05 0.85 0.97 1.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 5.32 4.33 3.48 2.93 3.80 2.54 2.82 11.14%
P/EPS 81.88 92.44 19.99 23.65 29.06 22.07 15.43 32.03%
EY 1.22 1.08 5.00 4.23 3.44 4.53 6.48 -24.27%
DY 0.56 0.00 2.93 2.24 1.61 1.66 1.47 -14.84%
P/NAPS 1.10 0.80 0.93 0.95 1.17 0.85 0.96 2.29%

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