[SUNWAY] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 84.25%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 556,644 1,077,178 1,287,062 1,240,954 1,155,688 1,041,520 1,204,621 -12.06%
PBT 10,098 253,241 242,219 271,446 203,780 280,923 233,572 -40.72%
Tax -14,690 9,401 -26,453 -38,158 -23,880 -33,077 -44,857 -16.96%
NP -4,592 262,642 215,766 233,288 179,900 247,846 188,715 -
-
NP to SH -6,713 246,491 199,438 196,943 154,362 237,908 182,531 -
-
Tax Rate 145.47% -3.71% 10.92% 14.06% 11.72% 11.77% 19.20% -
Total Cost 561,236 814,536 1,071,296 1,007,666 975,788 793,674 1,015,906 -9.40%
-
Net Worth 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 6.84%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 224,211 170,491 143,305 98,696 87,853 86,180 -
Div Payout % - 90.96% 85.49% 72.77% 63.94% 36.93% 47.21% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 5,532,809 6.84%
NOSH 4,933,931 4,926,468 4,919,793 2,047,224 1,973,938 1,757,075 1,723,616 19.13%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.82% 24.38% 16.76% 18.80% 15.57% 23.80% 15.67% -
ROE -0.08% 3.01% 2.48% 2.59% 2.21% 3.81% 3.30% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.36 22.10 26.42 60.62 58.55 59.28 69.89 -26.10%
EPS -0.34 4.72 4.09 9.62 7.82 13.54 10.59 -
DPS 0.00 4.60 3.50 7.00 5.00 5.00 5.00 -
NAPS 1.68 1.68 1.65 3.72 3.54 3.55 3.21 -10.22%
Adjusted Per Share Value based on latest NOSH - 2,047,224
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.83 19.03 22.73 21.92 20.41 18.40 21.28 -12.06%
EPS -0.12 4.35 3.52 3.48 2.73 4.20 3.22 -
DPS 0.00 3.96 3.01 2.53 1.74 1.55 1.52 -
NAPS 1.4545 1.4465 1.4198 1.3452 1.2343 1.1018 0.9773 6.84%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.37 1.68 1.55 3.92 3.00 3.44 3.04 -
P/RPS 12.06 7.60 5.87 6.47 5.12 5.80 4.35 18.50%
P/EPS -1,000.28 33.22 37.86 40.75 38.36 25.41 28.71 -
EY -0.10 3.01 2.64 2.45 2.61 3.94 3.48 -
DY 0.00 2.74 2.26 1.79 1.67 1.45 1.64 -
P/NAPS 0.82 1.00 0.94 1.05 0.85 0.97 0.95 -2.42%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 21/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 1.35 1.57 1.56 4.35 3.01 3.40 3.13 -
P/RPS 11.89 7.10 5.90 7.18 5.14 5.74 4.48 17.64%
P/EPS -985.68 31.05 38.10 45.22 38.49 25.11 29.56 -
EY -0.10 3.22 2.62 2.21 2.60 3.98 3.38 -
DY 0.00 2.93 2.24 1.61 1.66 1.47 1.60 -
P/NAPS 0.80 0.93 0.95 1.17 0.85 0.96 0.98 -3.32%

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