[SUNWAY] YoY Cumulative 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- -80.94%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,016,743 971,439 1,123,609 1,308,448 1,088,754 1,069,006 1,060,001 -0.69%
PBT 87,174 107,820 177,266 160,889 151,597 176,075 193,495 -12.43%
Tax -16,797 -17,516 -25,320 -23,403 -27,220 -32,842 -36,077 -11.95%
NP 70,377 90,304 151,946 137,486 124,377 143,233 157,418 -12.54%
-
NP to SH 58,450 78,294 136,412 121,923 106,890 102,101 146,540 -14.19%
-
Tax Rate 19.27% 16.25% 14.28% 14.55% 17.96% 18.65% 18.64% -
Total Cost 946,366 881,135 971,663 1,170,962 964,377 925,773 902,583 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 0.51% 0.92% 1.69% 1.51% 1.76% 1.61% 2.40% -
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 17.49 19.81 23.17 26.74 53.78 59.78 61.12 -18.80%
EPS 1.01 1.35 2.70 2.49 2.26 5.71 8.45 -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 17.73 16.94 19.60 22.82 18.99 18.64 18.49 -0.69%
EPS 1.02 1.37 2.38 2.13 1.86 1.78 2.56 -14.20%
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 9.72 7.82 7.25 5.68 6.04 5.25 5.97 8.45%
P/EPS 169.05 97.06 59.72 60.99 61.56 54.99 43.20 25.50%
EY 0.59 1.03 1.67 1.64 1.62 1.82 2.32 -20.38%
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 9.49 7.62 7.29 5.65 6.68 5.07 5.76 8.66%
P/EPS 165.07 94.55 60.07 60.59 68.00 53.06 41.66 25.76%
EY 0.61 1.06 1.66 1.65 1.47 1.88 2.40 -20.39%
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