[SUNWAY] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 1.7%

YoY- -25.17%

Quarter Report

Sunway Berhad Q32016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	4,797,481	5,762,981	5,015,645	4,758,013	4,246,349	4,694,285	4,386,988	1.50%
YoY %	-16.75%	14.90%	5.41%	12.05%	-9.54%	7.00%	-	-
Horiz. %	109.36%	131.37%	114.33%	108.46%	96.79%	107.00%	100.00%	-
PBT	907,407	857,945	891,920	873,388	1,044,602	1,815,230	665,321	5.30%
YoY %	5.77%	-3.81%	2.12%	-16.39%	-42.45%	172.84%	-	-
Horiz. %	136.39%	128.95%	134.06%	131.27%	157.01%	272.84%	100.00%	-
Tax	-81,702	-131,824	-140,421	-124,737	-152,092	-158,774	-119,545	-6.14%
YoY %	38.02%	6.12%	-12.57%	17.99%	4.21%	-32.82%	-	-
Horiz. %	68.34%	110.27%	117.46%	104.34%	127.23%	132.82%	100.00%	-
NP	825,705	726,121	751,499	748,651	892,510	1,656,456	545,776	7.14%
YoY %	13.71%	-3.38%	0.38%	-16.12%	-46.12%	203.50%	-	-
Horiz. %	151.29%	133.04%	137.69%	137.17%	163.53%	303.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	758,643	650,473	641,548	614,760	821,549	1,558,867	500,602	7.17%
YoY %	16.63%	1.39%	4.36%	-25.17%	-47.30%	211.40%	-	-
Horiz. %	151.55%	129.94%	128.16%	122.80%	164.11%	311.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.00%	15.37%	15.74%	14.28%	14.56%	8.75%	17.97%	-
YoY %	-41.44%	-2.35%	10.22%	-1.92%	66.40%	-51.31%	-	-
Horiz. %	50.08%	85.53%	87.59%	79.47%	81.02%	48.69%	100.00%	-
Total Cost	3,971,776	5,036,860	4,264,146	4,009,362	3,353,839	3,037,829	3,841,212	0.55%
YoY %	-21.15%	18.12%	6.35%	19.55%	10.40%	-20.91%	-	-
Horiz. %	103.40%	131.13%	111.01%	104.38%	87.31%	79.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,282,449	8,121,543	7,706,227	7,364,358	6,753,851	5,651,431	4,328,597	11.41%
YoY %	1.98%	5.39%	4.64%	9.04%	19.51%	30.56%	-	-
Horiz. %	191.34%	187.63%	178.03%	170.13%	156.03%	130.56%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	399,911	314,723	289,439	205,678	191,506	172,358	142,155	18.80%
YoY %	27.07%	8.74%	40.72%	7.40%	11.11%	21.25%	-	-
Horiz. %	281.32%	221.39%	203.61%	144.69%	134.72%	121.25%	100.00%	-
Div Payout %	52.71%	48.38%	45.12%	33.46%	23.31%	11.06%	28.40%	-
YoY %	8.95%	7.23%	34.85%	43.54%	110.76%	-61.06%	-	-
Horiz. %	185.60%	170.35%	158.87%	117.82%	82.08%	38.94%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	8,282,449	8,121,543	7,706,227	7,364,358	6,753,851	5,651,431	4,328,597	11.41%
YoY %	1.98%	5.39%	4.64%	9.04%	19.51%	30.56%	-	-
Horiz. %	191.34%	187.63%	178.03%	170.13%	156.03%	130.56%	100.00%	-
NOSH	4,933,920	4,924,338	2,044,092	2,045,655	1,768,023	1,722,997	1,603,184	20.59%
YoY %	0.19%	140.91%	-0.08%	15.70%	2.61%	7.47%	-	-
Horiz. %	307.76%	307.16%	127.50%	127.60%	110.28%	107.47%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	17.21%	12.60%	14.98%	15.73%	21.02%	35.29%	12.44%	-
YoY %	36.59%	-15.89%	-4.77%	-25.17%	-40.44%	183.68%	-	-
Horiz. %	138.34%	101.29%	120.42%	126.45%	168.97%	283.68%	100.00%	-
ROE	9.16%	8.01%	8.33%	8.35%	12.16%	27.58%	11.56%	-
YoY %	14.36%	-3.84%	-0.24%	-31.33%	-55.91%	138.58%	-	-
Horiz. %	79.24%	69.29%	72.06%	72.23%	105.19%	238.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	98.47	118.50	245.37	232.59	240.17	272.45	273.64	-15.65%
YoY %	-16.90%	-51.71%	5.49%	-3.16%	-11.85%	-0.43%	-	-
Horiz. %	35.99%	43.31%	89.67%	85.00%	87.77%	99.57%	100.00%	-
EPS	15.57	13.38	31.39	30.05	46.47	90.47	31.23	-10.94%
YoY %	16.37%	-57.37%	4.46%	-35.33%	-48.63%	189.69%	-	-
Horiz. %	49.86%	42.84%	100.51%	96.22%	148.80%	289.69%	100.00%	-
DPS	8.22	6.50	14.14	10.05	10.83	10.00	8.87	-1.25%
YoY %	26.46%	-54.03%	40.70%	-7.20%	8.30%	12.74%	-	-
Horiz. %	92.67%	73.28%	159.41%	113.30%	122.10%	112.74%	100.00%	-
NAPS	1.70	1.67	3.77	3.60	3.82	3.28	2.70	-7.41%
YoY %	1.80%	-55.70%	4.72%	-5.76%	16.46%	21.48%	-	-
Horiz. %	62.96%	61.85%	139.63%	133.33%	141.48%	121.48%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,045,655
RPS	83.67	100.50	87.47	82.98	74.05	81.87	76.51	1.50%
YoY %	-16.75%	14.90%	5.41%	12.06%	-9.55%	7.01%	-	-
Horiz. %	109.36%	131.36%	114.32%	108.46%	96.78%	107.01%	100.00%	-
EPS	13.23	11.34	11.19	10.72	14.33	27.19	8.73	7.17%
YoY %	16.67%	1.34%	4.38%	-25.19%	-47.30%	211.45%	-	-
Horiz. %	151.55%	129.90%	128.18%	122.79%	164.15%	311.45%	100.00%	-
DPS	6.97	5.49	5.05	3.59	3.34	3.01	2.48	18.78%
YoY %	26.96%	8.71%	40.67%	7.49%	10.96%	21.37%	-	-
Horiz. %	281.05%	221.37%	203.63%	144.76%	134.68%	121.37%	100.00%	-
NAPS	1.4444	1.4164	1.3439	1.2843	1.1778	0.9856	0.7549	11.41%
YoY %	1.98%	5.39%	4.64%	9.04%	19.50%	30.56%	-	-
Horiz. %	191.34%	187.63%	178.02%	170.13%	156.02%	130.56%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.72	1.51	1.84	3.10	3.15	3.44	3.21	-
P/RPS	1.75	1.27	0.75	1.33	1.31	1.26	1.17	6.93%
YoY %	37.80%	69.33%	-43.61%	1.53%	3.97%	7.69%	-	-
Horiz. %	149.57%	108.55%	64.10%	113.68%	111.97%	107.69%	100.00%	-
P/EPS	11.05	11.29	5.86	10.32	6.78	3.80	10.28	1.21%
YoY %	-2.13%	92.66%	-43.22%	52.21%	78.42%	-63.04%	-	-
Horiz. %	107.49%	109.82%	57.00%	100.39%	65.95%	36.96%	100.00%	-
EY	9.05	8.86	17.06	9.69	14.75	26.30	9.73	-1.19%
YoY %	2.14%	-48.07%	76.06%	-34.31%	-43.92%	170.30%	-	-
Horiz. %	93.01%	91.06%	175.33%	99.59%	151.59%	270.30%	100.00%	-
DY	4.78	4.30	7.68	3.24	3.44	2.91	2.76	9.58%
YoY %	11.16%	-44.01%	137.04%	-5.81%	18.21%	5.43%	-	-
Horiz. %	173.19%	155.80%	278.26%	117.39%	124.64%	105.43%	100.00%	-
P/NAPS	1.01	0.90	0.49	0.86	0.82	1.05	1.19	-2.69%
YoY %	12.22%	83.67%	-43.02%	4.88%	-21.90%	-11.76%	-	-
Horiz. %	84.87%	75.63%	41.18%	72.27%	68.91%	88.24%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	21/11/18	27/11/17	25/11/16	26/11/15	18/11/14	29/11/13	-
Price	1.77	1.45	1.64	3.00	3.06	3.23	2.65	-
P/RPS	1.80	1.22	0.67	1.29	1.27	1.19	0.97	10.84%
YoY %	47.54%	82.09%	-48.06%	1.57%	6.72%	22.68%	-	-
Horiz. %	185.57%	125.77%	69.07%	132.99%	130.93%	122.68%	100.00%	-
P/EPS	11.37	10.84	5.23	9.98	6.59	3.57	8.49	4.98%
YoY %	4.89%	107.27%	-47.60%	51.44%	84.59%	-57.95%	-	-
Horiz. %	133.92%	127.68%	61.60%	117.55%	77.62%	42.05%	100.00%	-
EY	8.80	9.22	19.14	10.02	15.19	28.01	11.78	-4.74%
YoY %	-4.56%	-51.83%	91.02%	-34.04%	-45.77%	137.78%	-	-
Horiz. %	74.70%	78.27%	162.48%	85.06%	128.95%	237.78%	100.00%	-
DY	4.64	4.48	8.62	3.35	3.54	3.10	3.35	5.57%
YoY %	3.57%	-48.03%	157.31%	-5.37%	14.19%	-7.46%	-	-
Horiz. %	138.51%	133.73%	257.31%	100.00%	105.67%	92.54%	100.00%	-
P/NAPS	1.04	0.87	0.44	0.83	0.80	0.98	0.98	0.99%
YoY %	19.54%	97.73%	-46.99%	3.75%	-18.37%	0.00%	-	-
Horiz. %	106.12%	88.78%	44.90%	84.69%	81.63%	100.00%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos