[SUNWAY] YoY TTM Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.32%
YoY- 9.15%
Quarter Report
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,833,310 4,780,447 5,410,283 5,374,834 4,655,592 4,448,390 4,558,141 -2.84%
PBT 540,984 914,232 850,644 882,188 858,992 930,362 960,242 -9.11%
Tax -101,977 -78,294 -121,637 -149,369 -140,394 -130,939 -148,593 -6.07%
NP 439,007 835,938 729,007 732,819 718,598 799,423 811,649 -9.72%
-
NP to SH 397,484 766,633 658,991 639,513 585,883 732,449 734,011 -9.70%
-
Tax Rate 18.85% 8.56% 14.30% 16.93% 16.34% 14.07% 15.47% -
Total Cost 3,394,303 3,944,509 4,681,276 4,642,015 3,936,994 3,648,967 3,746,492 -1.63%
-
Net Worth 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 9.11%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 77,187 442,280 346,191 287,537 161,325 194,835 189,833 -13.91%
Div Payout % 19.42% 57.69% 52.53% 44.96% 27.54% 26.60% 25.86% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 9.11%
NOSH 4,933,931 4,933,931 4,924,402 4,918,491 2,046,685 1,783,023 1,727,538 19.09%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.45% 17.49% 13.47% 13.63% 15.44% 17.97% 17.81% -
ROE 3.96% 9.31% 7.89% 8.37% 18.47% 11.29% 12.35% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 74.49 98.65 111.47 111.80 227.47 249.49 263.85 -18.98%
EPS 7.72 15.82 13.58 13.30 28.63 41.08 42.49 -24.72%
DPS 1.50 9.10 7.12 5.98 7.88 10.93 11.00 -28.23%
NAPS 1.95 1.70 1.72 1.59 1.55 3.64 3.44 -9.01%
Adjusted Per Share Value based on latest NOSH - 4,918,491
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 67.49 84.17 95.25 94.63 81.97 78.32 80.25 -2.84%
EPS 7.00 13.50 11.60 11.26 10.32 12.90 12.92 -9.70%
DPS 1.36 7.79 6.10 5.06 2.84 3.43 3.34 -13.89%
NAPS 1.7667 1.4504 1.4698 1.3459 0.5585 1.1427 1.0463 9.11%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.61 1.80 1.47 1.63 3.03 3.08 3.29 -
P/RPS 2.16 1.82 1.32 1.46 1.33 1.23 1.25 9.53%
P/EPS 20.84 11.38 10.83 12.25 10.58 7.50 7.74 17.93%
EY 4.80 8.79 9.24 8.16 9.45 13.34 12.91 -15.18%
DY 0.93 5.06 4.84 3.67 2.60 3.55 3.34 -19.17%
P/NAPS 0.83 1.06 0.85 1.03 1.95 0.85 0.96 -2.39%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 26/02/16 25/02/15 -
Price 1.70 1.78 1.62 1.65 3.23 3.01 3.32 -
P/RPS 2.28 1.80 1.45 1.48 1.42 1.21 1.26 10.37%
P/EPS 22.01 11.25 11.93 12.40 11.28 7.33 7.81 18.83%
EY 4.54 8.89 8.38 8.06 8.86 13.65 12.80 -15.85%
DY 0.88 5.11 4.40 3.62 2.44 3.63 3.31 -19.79%
P/NAPS 0.87 1.05 0.94 1.04 2.08 0.83 0.97 -1.79%

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