[SUNWAY] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 45.22%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 3,049,678 2,555,304 3,427,281 4,040,083 3,651,936 3,362,187 3,052,564 -0.01%
PBT 280,003 289,266 653,824 597,061 621,304 588,400 645,374 -12.98%
Tax -43,355 -57,226 -36,977 -76,912 -94,457 -94,430 -100,632 -13.08%
NP 236,648 232,040 616,847 520,149 526,847 493,970 544,742 -12.96%
-
NP to SH 210,069 204,412 566,321 466,669 455,709 400,068 517,757 -13.94%
-
Tax Rate 15.48% 19.78% 5.66% 12.88% 15.20% 16.05% 15.59% -
Total Cost 2,813,030 2,323,264 2,810,434 3,519,934 3,125,089 2,868,217 2,507,822 1.93%
-
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 6,944,285 6,695,435 6.33%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 58,667 - 224,113 170,212 143,498 96,448 543,346 -30.97%
Div Payout % 27.93% - 39.57% 36.47% 31.49% 24.11% 104.94% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 6,944,285 6,695,435 6.33%
NOSH 4,934,068 4,933,931 4,933,920 4,924,338 2,049,973 1,928,968 1,752,731 18.80%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.76% 9.08% 18.00% 12.87% 14.43% 14.69% 17.85% -
ROE 2.17% 2.44% 6.84% 5.75% 5.90% 5.76% 7.73% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.98 52.13 70.35 83.07 178.15 174.30 174.16 -18.23%
EPS 3.58 3.52 10.90 9.57 22.23 20.74 29.54 -29.63%
DPS 1.00 0.00 4.60 3.50 7.00 5.00 31.00 -43.54%
NAPS 1.65 1.71 1.70 1.67 3.77 3.60 3.82 -13.04%
Adjusted Per Share Value based on latest NOSH - 4,924,338
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 49.01 41.06 55.07 64.92 58.68 54.03 49.05 -0.01%
EPS 3.38 3.28 9.10 7.50 7.32 6.43 8.32 -13.92%
DPS 0.94 0.00 3.60 2.74 2.31 1.55 8.73 -31.00%
NAPS 1.5555 1.3468 1.3309 1.3051 1.2419 1.1159 1.0759 6.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.69 1.37 1.72 1.51 1.84 3.10 3.15 -
P/RPS 3.25 2.63 2.45 1.82 1.03 1.78 1.81 10.23%
P/EPS 47.20 32.85 14.80 15.74 8.28 14.95 10.66 28.11%
EY 2.12 3.04 6.76 6.35 12.08 6.69 9.38 -21.93%
DY 0.59 0.00 2.67 2.32 3.80 1.61 9.84 -37.41%
P/NAPS 1.02 0.80 1.01 0.90 0.49 0.86 0.82 3.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 25/11/16 26/11/15 -
Price 1.70 1.36 1.77 1.45 1.64 3.00 3.06 -
P/RPS 3.27 2.61 2.52 1.75 0.92 1.72 1.76 10.86%
P/EPS 47.48 32.61 15.23 15.11 7.38 14.46 10.36 28.85%
EY 2.11 3.07 6.57 6.62 13.55 6.91 9.65 -22.36%
DY 0.59 0.00 2.60 2.41 4.27 1.67 10.13 -37.71%
P/NAPS 1.03 0.80 1.04 0.87 0.44 0.83 0.80 4.29%

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