[SUNWAY] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -23.4%
YoY- 5.05%
Quarter Report
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,027,221 1,226,494 1,444,573 1,319,642 1,137,493 951,043 1,134,007 -1.63%
PBT 171,348 223,317 193,953 196,739 208,545 170,956 185,242 -1.28%
Tax -25,020 -21,058 -27,056 -28,960 -37,708 -31,478 -21,833 2.29%
NP 146,328 202,259 166,897 167,779 170,837 139,478 163,409 -1.82%
-
NP to SH 132,831 183,418 145,308 150,854 143,605 133,309 143,698 -1.30%
-
Tax Rate 14.60% 9.43% 13.95% 14.72% 18.08% 18.41% 11.79% -
Total Cost 880,893 1,024,235 1,277,676 1,151,863 966,656 811,565 970,598 -1.60%
-
Net Worth 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 6.78%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 459,686 - -
Div Payout % - - - - - 344.83% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 5,651,431 6.78%
NOSH 4,933,931 4,933,920 4,924,338 2,044,092 2,045,655 1,768,023 1,722,997 19.14%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.25% 16.49% 11.55% 12.71% 15.02% 14.67% 14.41% -
ROE 1.58% 2.21% 1.79% 1.96% 1.95% 1.97% 2.54% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.96 25.17 29.70 64.56 55.61 53.79 65.82 -17.34%
EPS 2.51 3.43 2.99 7.38 7.02 7.54 8.34 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 26.00 0.00 -
NAPS 1.71 1.70 1.67 3.77 3.60 3.82 3.28 -10.27%
Adjusted Per Share Value based on latest NOSH - 2,044,092
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.06 21.57 25.40 23.21 20.00 16.72 19.94 -1.63%
EPS 2.34 3.23 2.56 2.65 2.53 2.34 2.53 -1.29%
DPS 0.00 0.00 0.00 0.00 0.00 8.08 0.00 -
NAPS 1.4739 1.4565 1.4282 1.3552 1.295 1.1877 0.9938 6.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.37 1.72 1.51 1.84 3.10 3.15 3.44 -
P/RPS 6.54 6.83 5.08 2.85 5.58 5.86 5.23 3.79%
P/EPS 50.55 45.69 50.54 24.93 44.16 41.78 41.25 3.44%
EY 1.98 2.19 1.98 4.01 2.26 2.39 2.42 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 8.25 0.00 -
P/NAPS 0.80 1.01 0.90 0.49 0.86 0.82 1.05 -4.42%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 21/11/19 21/11/18 27/11/17 25/11/16 26/11/15 18/11/14 -
Price 1.36 1.77 1.45 1.64 3.00 3.06 3.23 -
P/RPS 6.49 7.03 4.88 2.54 5.40 5.69 4.91 4.75%
P/EPS 50.18 47.02 48.53 22.22 42.74 40.58 38.73 4.40%
EY 1.99 2.13 2.06 4.50 2.34 2.46 2.58 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 8.50 0.00 -
P/NAPS 0.80 1.04 0.87 0.44 0.83 0.80 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