[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

Sunway Berhad Q32018.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	3,049,678	2,555,304	3,427,281	4,040,083	3,651,936	3,362,187	3,052,564	-0.01%
YoY %	19.35%	-25.44%	-15.17%	10.63%	8.62%	10.14%	-	-
Horiz. %	99.91%	83.71%	112.28%	132.35%	119.64%	110.14%	100.00%	-
PBT	280,003	289,266	653,824	597,061	621,304	588,400	645,374	-12.98%
YoY %	-3.20%	-55.76%	9.51%	-3.90%	5.59%	-8.83%	-	-
Horiz. %	43.39%	44.82%	101.31%	92.51%	96.27%	91.17%	100.00%	-
Tax	-43,355	-57,226	-36,977	-76,912	-94,457	-94,430	-100,632	-13.08%
YoY %	24.24%	-54.76%	51.92%	18.57%	-0.03%	6.16%	-	-
Horiz. %	43.08%	56.87%	36.74%	76.43%	93.86%	93.84%	100.00%	-
NP	236,648	232,040	616,847	520,149	526,847	493,970	544,742	-12.96%
YoY %	1.99%	-62.38%	18.59%	-1.27%	6.66%	-9.32%	-	-
Horiz. %	43.44%	42.60%	113.24%	95.49%	96.71%	90.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,069	204,412	566,321	466,669	455,709	400,068	517,757	-13.94%
YoY %	2.77%	-63.91%	21.35%	2.41%	13.91%	-22.73%	-	-
Horiz. %	40.57%	39.48%	109.38%	90.13%	88.02%	77.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.48%	19.78%	5.66%	12.88%	15.20%	16.05%	15.59%	-
YoY %	-21.74%	249.47%	-56.06%	-15.26%	-5.30%	2.95%	-	-
Horiz. %	99.29%	126.88%	36.31%	82.62%	97.50%	102.95%	100.00%	-
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%
YoY %	21.08%	-17.33%	-20.16%	12.63%	8.96%	14.37%	-	-
Horiz. %	112.17%	92.64%	112.07%	140.36%	124.61%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	15.50%	1.19%	1.98%	5.09%	11.29%	3.72%	-	-
Horiz. %	144.58%	125.18%	123.70%	121.30%	115.43%	103.72%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	58,667	-	224,113	170,212	143,498	96,448	543,346	-30.97%
YoY %	0.00%	-	31.67%	18.62%	48.78%	-82.25%	-	-
Horiz. %	10.80%	-	41.25%	31.33%	26.41%	17.75%	100.00%	-
Div Payout %	27.93%	-	39.57%	36.47%	31.49%	24.11%	104.94%	-
YoY %	0.00%	-	8.50%	15.81%	30.61%	-77.02%	-	-
Horiz. %	26.62%	-	37.71%	34.75%	30.01%	22.98%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
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%
YoY %	15.50%	1.19%	1.98%	5.09%	11.29%	3.72%	-	-
Horiz. %	144.58%	125.18%	123.70%	121.30%	115.43%	103.72%	100.00%	-
NOSH	4,934,068	4,933,931	4,933,920	4,924,338	2,049,973	1,928,968	1,752,731	18.80%
YoY %	0.00%	0.00%	0.19%	140.21%	6.27%	10.05%	-	-
Horiz. %	281.51%	281.50%	281.50%	280.95%	116.96%	110.05%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	7.76%	9.08%	18.00%	12.87%	14.43%	14.69%	17.85%	-
YoY %	-14.54%	-49.56%	39.86%	-10.81%	-1.77%	-17.70%	-	-
Horiz. %	43.47%	50.87%	100.84%	72.10%	80.84%	82.30%	100.00%	-
ROE	2.17%	2.44%	6.84%	5.75%	5.90%	5.76%	7.73%	-
YoY %	-11.07%	-64.33%	18.96%	-2.54%	2.43%	-25.49%	-	-
Horiz. %	28.07%	31.57%	88.49%	74.39%	76.33%	74.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	51.98	52.13	70.35	83.07	178.15	174.30	174.16	-18.23%
YoY %	-0.29%	-25.90%	-15.31%	-53.37%	2.21%	0.08%	-	-
Horiz. %	29.85%	29.93%	40.39%	47.70%	102.29%	100.08%	100.00%	-
EPS	3.58	3.52	10.90	9.57	22.23	20.74	29.54	-29.63%
YoY %	1.70%	-67.71%	13.90%	-56.95%	7.18%	-29.79%	-	-
Horiz. %	12.12%	11.92%	36.90%	32.40%	75.25%	70.21%	100.00%	-
DPS	1.00	0.00	4.60	3.50	7.00	5.00	31.00	-43.54%
YoY %	0.00%	0.00%	31.43%	-50.00%	40.00%	-83.87%	-	-
Horiz. %	3.23%	0.00%	14.84%	11.29%	22.58%	16.13%	100.00%	-
NAPS	1.65	1.71	1.70	1.67	3.77	3.60	3.82	-13.04%
YoY %	-3.51%	0.59%	1.80%	-55.70%	4.72%	-5.76%	-	-
Horiz. %	43.19%	44.76%	44.50%	43.72%	98.69%	94.24%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 4,924,338
RPS	53.85	45.12	60.52	71.34	64.48	59.37	53.90	-0.01%
YoY %	19.35%	-25.45%	-15.17%	10.64%	8.61%	10.15%	-	-
Horiz. %	99.91%	83.71%	112.28%	132.36%	119.63%	110.15%	100.00%	-
EPS	3.71	3.61	10.00	8.24	8.05	7.06	9.14	-13.94%
YoY %	2.77%	-63.90%	21.36%	2.36%	14.02%	-22.76%	-	-
Horiz. %	40.59%	39.50%	109.41%	90.15%	88.07%	77.24%	100.00%	-
DPS	1.04	0.00	3.96	3.01	2.53	1.70	9.59	-30.92%
YoY %	0.00%	0.00%	31.56%	18.97%	48.82%	-82.27%	-	-
Horiz. %	10.84%	0.00%	41.29%	31.39%	26.38%	17.73%	100.00%	-
NAPS	1.7092	1.4799	1.4624	1.434	1.3646	1.2262	1.1822	6.33%
YoY %	15.49%	1.20%	1.98%	5.09%	11.29%	3.72%	-	-
Horiz. %	144.58%	125.18%	123.70%	121.30%	115.43%	103.72%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.57%	7.35%	34.62%	76.70%	-42.13%	-1.66%	-	-
Horiz. %	179.56%	145.30%	135.36%	100.55%	56.91%	98.34%	100.00%	-
P/EPS	47.20	32.85	14.80	15.74	8.28	14.95	10.66	28.11%
YoY %	43.68%	121.96%	-5.97%	90.10%	-44.62%	40.24%	-	-
Horiz. %	442.78%	308.16%	138.84%	147.65%	77.67%	140.24%	100.00%	-
EY	2.12	3.04	6.76	6.35	12.08	6.69	9.38	-21.93%
YoY %	-30.26%	-55.03%	6.46%	-47.43%	80.57%	-28.68%	-	-
Horiz. %	22.60%	32.41%	72.07%	67.70%	128.78%	71.32%	100.00%	-
DY	0.59	0.00	2.67	2.32	3.80	1.61	9.84	-37.41%
YoY %	0.00%	0.00%	15.09%	-38.95%	136.02%	-83.64%	-	-
Horiz. %	6.00%	0.00%	27.13%	23.58%	38.62%	16.36%	100.00%	-
P/NAPS	1.02	0.80	1.01	0.90	0.49	0.86	0.82	3.70%
YoY %	27.50%	-20.79%	12.22%	83.67%	-43.02%	4.88%	-	-
Horiz. %	124.39%	97.56%	123.17%	109.76%	59.76%	104.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	25.29%	3.57%	44.00%	90.22%	-46.51%	-2.27%	-	-
Horiz. %	185.80%	148.30%	143.18%	99.43%	52.27%	97.73%	100.00%	-
P/EPS	47.48	32.61	15.23	15.11	7.38	14.46	10.36	28.85%
YoY %	45.60%	114.12%	0.79%	104.74%	-48.96%	39.58%	-	-
Horiz. %	458.30%	314.77%	147.01%	145.85%	71.24%	139.58%	100.00%	-
EY	2.11	3.07	6.57	6.62	13.55	6.91	9.65	-22.36%
YoY %	-31.27%	-53.27%	-0.76%	-51.14%	96.09%	-28.39%	-	-
Horiz. %	21.87%	31.81%	68.08%	68.60%	140.41%	71.61%	100.00%	-
DY	0.59	0.00	2.60	2.41	4.27	1.67	10.13	-37.71%
YoY %	0.00%	0.00%	7.88%	-43.56%	155.69%	-83.51%	-	-
Horiz. %	5.82%	0.00%	25.67%	23.79%	42.15%	16.49%	100.00%	-
P/NAPS	1.03	0.80	1.04	0.87	0.44	0.83	0.80	4.29%
YoY %	28.75%	-23.08%	19.54%	97.73%	-46.99%	3.75%	-	-
Horiz. %	128.75%	100.00%	130.00%	108.75%	55.00%	103.75%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 15:20:00

ADX

5 Mins

SELL

2024-04-29 15:00:00

EMA 5

10 Mins

SELL

2024-04-29 14:50:00

EMA 5

5 Mins

SELL

2024-04-29 12:25:00

EMA 5

5 Mins

BUY

2024-04-29 12:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

304,964,300

HSI-HUS

0.085

-0.005

205,546,100

MYEG

0.90

-0.015

168,980,000

TWL

0.03

0.00

93,378,400

BPURI

0.07

-0.005

91,642,600

CAPITALA

0.785

+0.05

59,137,700

TOPGLOV

0.88

+0.05

53,945,200

YTL

3.18

+0.15

48,781,700

YTLPOWR

4.79

+0.37

48,122,800

HSI-HUQ

0.095

-0.02

46,778,500

More active Stocks

MPI

29.94

+0.44

20,400

APOLLO

6.89

+0.40

148,200

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.79

+0.37

48,122,800

CHINHIN

5.21

+0.21

176,000

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

567,200

PBA

1.99

+0.17

3,287,100

YTL

3.18

+0.15

48,781,700

More gainer Stocks

DLADY

33.70

-0.50

17,400

HSI-HS6

0.815

-0.395

300,000

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

9.99

-0.21

2,589,100

NESTLE

127.00

-0.20

69,400

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

30,400

MALPAC

0.905

-0.125

5,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More