[SUNWAY] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 6.99%

YoY- 9.83%

Quarter Report

Sunway Berhad Q22019.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	4,701,684	4,289,887	4,107,743	5,015,560	5,638,050	4,833,496	4,571,563	0.46%
YoY %	9.60%	4.43%	-18.10%	-11.04%	16.65%	5.73%	-	-
Horiz. %	102.85%	93.84%	89.85%	109.71%	123.33%	105.73%	100.00%	-
PBT	772,602	589,224	601,643	878,043	860,731	903,726	835,799	-1.30%
YoY %	31.12%	-2.06%	-31.48%	2.01%	-4.76%	8.13%	-	-
Horiz. %	92.44%	70.50%	71.98%	105.05%	102.98%	108.13%	100.00%	-
Tax	2,176,387	-94,437	-94,581	-87,700	-133,728	-149,169	-118,507	-
YoY %	2,404.59%	0.15%	-7.85%	34.42%	10.35%	-25.87%	-	-
Horiz. %	-1,836.51%	79.69%	79.81%	74.00%	112.84%	125.87%	100.00%	-
NP	2,948,989	494,787	507,062	790,343	727,003	754,557	717,292	26.55%
YoY %	496.01%	-2.42%	-35.84%	8.71%	-3.65%	5.20%	-	-
Horiz. %	411.13%	68.98%	70.69%	110.18%	101.35%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,845,461	454,874	455,311	720,533	656,019	634,299	604,464	29.44%
YoY %	525.55%	-0.10%	-36.81%	9.83%	3.42%	4.94%	-	-
Horiz. %	470.74%	75.25%	75.32%	119.20%	108.53%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-281.70%	16.03%	15.72%	9.99%	15.54%	16.51%	14.18%	-
YoY %	-1,857.33%	1.97%	57.36%	-35.71%	-5.88%	16.43%	-	-
Horiz. %	-1,986.60%	113.05%	110.86%	70.45%	109.59%	116.43%	100.00%	-
Total Cost	1,752,695	3,795,100	3,600,681	4,225,217	4,911,047	4,078,939	3,854,271	-12.30%
YoY %	-53.82%	5.40%	-14.78%	-13.97%	20.40%	5.83%	-	-
Horiz. %	45.47%	98.46%	93.42%	109.62%	127.42%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,615,675	6,987,742	9.90%
YoY %	28.05%	16.85%	0.56%	1.88%	5.54%	8.99%	-	-
Horiz. %	176.31%	137.69%	117.84%	117.19%	115.02%	108.99%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	205,339	135,854	218,068	399,911	314,723	289,439	205,678	-0.02%
YoY %	51.15%	-37.70%	-45.47%	27.07%	8.74%	40.72%	-	-
Horiz. %	99.84%	66.05%	106.02%	194.44%	153.02%	140.72%	100.00%	-
Div Payout %	7.22%	29.87%	47.89%	55.50%	47.97%	45.63%	34.03%	-
YoY %	-75.83%	-37.63%	-13.71%	15.70%	5.13%	34.09%	-	-
Horiz. %	21.22%	87.78%	140.73%	163.09%	140.96%	134.09%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,615,675	6,987,742	9.90%
YoY %	28.05%	16.85%	0.56%	1.88%	5.54%	8.99%	-	-
Horiz. %	176.31%	137.69%	117.84%	117.19%	115.02%	108.99%	100.00%	-
NOSH	4,934,079	4,933,931	4,933,931	4,926,468	4,919,793	2,047,224	1,973,938	16.48%
YoY %	0.00%	0.00%	0.15%	0.14%	140.32%	3.71%	-	-
Horiz. %	249.96%	249.95%	249.95%	249.58%	249.24%	103.71%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	62.72%	11.53%	12.34%	15.76%	12.89%	15.61%	15.69%	-
YoY %	443.97%	-6.56%	-21.70%	22.27%	-17.42%	-0.51%	-	-
Horiz. %	399.75%	73.49%	78.65%	100.45%	82.15%	99.49%	100.00%	-
ROE	23.10%	4.73%	5.53%	8.80%	8.16%	8.33%	8.65%	-
YoY %	388.37%	-14.47%	-37.16%	7.84%	-2.04%	-3.70%	-	-
Horiz. %	267.05%	54.68%	63.93%	101.73%	94.34%	96.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	80.14	73.12	83.81	102.90	115.74	236.10	231.60	-16.20%
YoY %	9.60%	-12.76%	-18.55%	-11.09%	-50.98%	1.94%	-	-
Horiz. %	34.60%	31.57%	36.19%	44.43%	49.97%	101.94%	100.00%	-
EPS	48.50	7.75	9.29	14.78	13.47	30.98	30.62	7.96%
YoY %	525.81%	-16.58%	-37.14%	9.73%	-56.52%	1.18%	-	-
Horiz. %	158.39%	25.31%	30.34%	48.27%	43.99%	101.18%	100.00%	-
DPS	3.50	2.32	4.50	8.22	6.46	14.14	10.42	-16.61%
YoY %	50.86%	-48.44%	-45.26%	27.24%	-54.31%	35.70%	-	-
Horiz. %	33.59%	22.26%	43.19%	78.89%	62.00%	135.70%	100.00%	-
NAPS	2.10	1.64	1.68	1.68	1.65	3.72	3.54	-8.33%
YoY %	28.05%	-2.38%	0.00%	1.82%	-55.65%	5.08%	-	-
Horiz. %	59.32%	46.33%	47.46%	47.46%	46.61%	105.08%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 4,926,468
RPS	82.97	75.70	72.49	88.51	99.50	85.30	80.68	0.46%
YoY %	9.60%	4.43%	-18.10%	-11.05%	16.65%	5.73%	-	-
Horiz. %	102.84%	93.83%	89.85%	109.71%	123.33%	105.73%	100.00%	-
EPS	50.21	8.03	8.04	12.72	11.58	11.19	10.67	29.43%
YoY %	525.28%	-0.12%	-36.79%	9.84%	3.49%	4.87%	-	-
Horiz. %	470.57%	75.26%	75.35%	119.21%	108.53%	104.87%	100.00%	-
DPS	3.62	2.40	3.85	7.06	5.55	5.11	3.63	-0.04%
YoY %	50.83%	-37.66%	-45.47%	27.21%	8.61%	40.77%	-	-
Horiz. %	99.72%	66.12%	106.06%	194.49%	152.89%	140.77%	100.00%	-
NAPS	2.1742	1.6979	1.4531	1.4451	1.4184	1.344	1.2331	9.90%
YoY %	28.05%	16.85%	0.55%	1.88%	5.54%	8.99%	-	-
Horiz. %	176.32%	137.69%	117.84%	117.19%	115.03%	108.99%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.70	1.74	1.37	1.68	1.55	3.92	3.00	-
P/RPS	2.12	2.38	1.63	1.63	1.34	1.66	1.30	8.48%
YoY %	-10.92%	46.01%	0.00%	21.64%	-19.28%	27.69%	-	-
Horiz. %	163.08%	183.08%	125.38%	125.38%	103.08%	127.69%	100.00%	-
P/EPS	3.51	22.44	14.75	11.36	11.51	12.65	9.80	-15.72%
YoY %	-84.36%	52.14%	29.84%	-1.30%	-9.01%	29.08%	-	-
Horiz. %	35.82%	228.98%	150.51%	115.92%	117.45%	129.08%	100.00%	-
EY	28.53	4.46	6.78	8.80	8.69	7.90	10.21	18.67%
YoY %	539.69%	-34.22%	-22.95%	1.27%	10.00%	-22.62%	-	-
Horiz. %	279.43%	43.68%	66.41%	86.19%	85.11%	77.38%	100.00%	-
DY	2.06	1.33	3.28	4.89	4.17	3.61	3.47	-8.32%
YoY %	54.89%	-59.45%	-32.92%	17.27%	15.51%	4.03%	-	-
Horiz. %	59.37%	38.33%	94.52%	140.92%	120.17%	104.03%	100.00%	-
P/NAPS	0.81	1.06	0.82	1.00	0.94	1.05	0.85	-0.79%
YoY %	-23.58%	29.27%	-18.00%	6.38%	-10.48%	23.53%	-	-
Horiz. %	95.29%	124.71%	96.47%	117.65%	110.59%	123.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	24/08/21	26/08/20	27/08/19	21/08/18	29/08/17	29/08/16	-
Price	1.66	1.80	1.37	1.57	1.56	4.35	3.01	-
P/RPS	2.07	2.46	1.63	1.53	1.35	1.84	1.30	8.05%
YoY %	-15.85%	50.92%	6.54%	13.33%	-26.63%	41.54%	-	-
Horiz. %	159.23%	189.23%	125.38%	117.69%	103.85%	141.54%	100.00%	-
P/EPS	3.42	23.22	14.75	10.62	11.58	14.04	9.83	-16.12%
YoY %	-85.27%	57.42%	38.89%	-8.29%	-17.52%	42.83%	-	-
Horiz. %	34.79%	236.22%	150.05%	108.04%	117.80%	142.83%	100.00%	-
EY	29.22	4.31	6.78	9.42	8.63	7.12	10.17	19.22%
YoY %	577.96%	-36.43%	-28.03%	9.15%	21.21%	-29.99%	-	-
Horiz. %	287.32%	42.38%	66.67%	92.63%	84.86%	70.01%	100.00%	-
DY	2.11	1.29	3.28	5.24	4.14	3.25	3.46	-7.90%
YoY %	63.57%	-60.67%	-37.40%	26.57%	27.38%	-6.07%	-	-
Horiz. %	60.98%	37.28%	94.80%	151.45%	119.65%	93.93%	100.00%	-
P/NAPS	0.79	1.10	0.82	0.93	0.95	1.17	0.85	-1.21%
YoY %	-28.18%	34.15%	-11.83%	-2.11%	-18.80%	37.65%	-	-
Horiz. %	92.94%	129.41%	96.47%	109.41%	111.76%	137.65%	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

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

313

YTLPOWR

YTL POWER INTERNATIONAL BHD

148

HLCAP

HONG LEONG CAPITAL BERHAD

134

MYEG

MY E.G. SERVICES BHD

128

SAPNRG

SAPURA ENERGY BERHAD

121

PBBANK

PUBLIC BANK BHD

113

YTL

YTL CORPORATION BHD

100

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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