[SUNWAY] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

29-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 0.82%

YoY- -14.15%

Quarter Report

Sunway Berhad Q12017.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	4,628,277	5,225,444	5,591,942	4,675,340	4,457,395	4,592,414	4,479,845	0.54%
YoY %	-11.43%	-6.55%	19.61%	4.89%	-2.94%	2.51%	-	-
Horiz. %	103.31%	116.64%	124.82%	104.36%	99.50%	102.51%	100.00%	-
PBT	844,786	867,021	889,958	834,514	912,942	1,011,537	1,727,120	-11.22%
YoY %	-2.56%	-2.58%	6.64%	-8.59%	-9.75%	-41.43%	-	-
Horiz. %	48.91%	50.20%	51.53%	48.32%	52.86%	58.57%	100.00%	-
Tax	-70,490	-123,554	-145,433	-134,772	-127,704	-154,227	-141,139	-10.91%
YoY %	42.95%	15.04%	-7.91%	-5.53%	17.20%	-9.27%	-	-
Horiz. %	49.94%	87.54%	103.04%	95.49%	90.48%	109.27%	100.00%	-
NP	774,296	743,467	744,525	699,742	785,238	857,310	1,585,981	-11.25%
YoY %	4.15%	-0.14%	6.40%	-10.89%	-8.41%	-45.94%	-	-
Horiz. %	48.82%	46.88%	46.94%	44.12%	49.51%	54.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	708,515	673,480	653,524	590,672	688,010	776,561	1,496,128	-11.70%
YoY %	5.20%	3.05%	10.64%	-14.15%	-11.40%	-48.10%	-	-
Horiz. %	47.36%	45.01%	43.68%	39.48%	45.99%	51.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.34%	14.25%	16.34%	16.15%	13.99%	15.25%	8.17%	-
YoY %	-41.47%	-12.79%	1.18%	15.44%	-8.26%	86.66%	-	-
Horiz. %	102.08%	174.42%	200.00%	197.67%	171.24%	186.66%	100.00%	-
Total Cost	3,853,981	4,481,977	4,847,417	3,975,598	3,672,157	3,735,104	2,893,864	4.88%
YoY %	-14.01%	-7.54%	21.93%	8.26%	-1.69%	29.07%	-	-
Horiz. %	133.18%	154.88%	167.51%	137.38%	126.89%	129.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,481,477	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	5,432,313	7.70%
YoY %	5.37%	-0.29%	32.90%	-4.32%	3.99%	12.37%	-	-
Horiz. %	156.13%	148.17%	148.60%	111.81%	116.85%	112.37%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	442,280	346,191	287,537	161,325	194,835	189,833	150,800	19.62%
YoY %	27.76%	20.40%	78.23%	-17.20%	2.63%	25.88%	-	-
Horiz. %	293.29%	229.57%	190.67%	106.98%	129.20%	125.88%	100.00%	-
Div Payout %	62.42%	51.40%	44.00%	27.31%	28.32%	24.45%	10.08%	-
YoY %	21.44%	16.82%	61.11%	-3.57%	15.83%	142.56%	-	-
Horiz. %	619.25%	509.92%	436.51%	270.93%	280.95%	242.56%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	8,481,477	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	5,432,313	7.70%
YoY %	5.37%	-0.29%	32.90%	-4.32%	3.99%	12.37%	-	-
Horiz. %	156.13%	148.17%	148.60%	111.81%	116.85%	112.37%	100.00%	-
NOSH	4,933,931	4,924,901	4,919,127	2,024,615	1,788,108	1,734,201	1,724,543	19.12%
YoY %	0.18%	0.12%	142.97%	13.23%	3.11%	0.56%	-	-
Horiz. %	286.10%	285.58%	285.24%	117.40%	103.69%	100.56%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	16.73%	14.23%	13.31%	14.97%	17.62%	18.67%	35.40%	-
YoY %	17.57%	6.91%	-11.09%	-15.04%	-5.62%	-47.26%	-	-
Horiz. %	47.26%	40.20%	37.60%	42.29%	49.77%	52.74%	100.00%	-
ROE	8.35%	8.37%	8.10%	9.72%	10.84%	12.72%	27.54%	-
YoY %	-0.24%	3.33%	-16.67%	-10.33%	-14.78%	-53.81%	-	-
Horiz. %	30.32%	30.39%	29.41%	35.29%	39.36%	46.19%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	94.40	107.76	114.30	230.92	249.28	264.81	259.77	-15.51%
YoY %	-12.40%	-5.72%	-50.50%	-7.37%	-5.86%	1.94%	-	-
Horiz. %	36.34%	41.48%	44.00%	88.89%	95.96%	101.94%	100.00%	-
EPS	14.45	13.89	13.36	29.17	38.48	44.78	86.76	-25.80%
YoY %	4.03%	3.97%	-54.20%	-24.19%	-14.07%	-48.39%	-	-
Horiz. %	16.66%	16.01%	15.40%	33.62%	44.35%	51.61%	100.00%	-
DPS	9.10	7.12	5.88	7.97	11.00	11.00	8.74	0.67%
YoY %	27.81%	21.09%	-26.22%	-27.55%	0.00%	25.86%	-	-
Horiz. %	104.12%	81.46%	67.28%	91.19%	125.86%	125.86%	100.00%	-
NAPS	1.73	1.66	1.65	3.00	3.55	3.52	3.15	-9.49%
YoY %	4.22%	0.61%	-45.00%	-15.49%	0.85%	11.75%	-	-
Horiz. %	54.92%	52.70%	52.38%	95.24%	112.70%	111.75%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,024,615
RPS	81.75	92.30	98.78	82.59	78.74	81.12	79.13	0.54%
YoY %	-11.43%	-6.56%	19.60%	4.89%	-2.93%	2.51%	-	-
Horiz. %	103.31%	116.64%	124.83%	104.37%	99.51%	102.51%	100.00%	-
EPS	12.52	11.90	11.54	10.43	12.15	13.72	26.43	-11.69%
YoY %	5.21%	3.12%	10.64%	-14.16%	-11.44%	-48.09%	-	-
Horiz. %	47.37%	45.02%	43.66%	39.46%	45.97%	51.91%	100.00%	-
DPS	7.81	6.12	5.08	2.85	3.44	3.35	2.66	19.64%
YoY %	27.61%	20.47%	78.25%	-17.15%	2.69%	25.94%	-	-
Horiz. %	293.61%	230.08%	190.98%	107.14%	129.32%	125.94%	100.00%	-
NAPS	1.4982	1.4218	1.4259	1.0729	1.1213	1.0783	0.9596	7.70%
YoY %	5.37%	-0.29%	32.90%	-4.32%	3.99%	12.37%	-	-
Horiz. %	156.13%	148.17%	148.59%	111.81%	116.85%	112.37%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.55	1.68	1.52	3.25	3.14	3.65	3.03	-
P/RPS	1.64	1.56	1.33	1.41	1.26	1.38	1.17	5.78%
YoY %	5.13%	17.29%	-5.67%	11.90%	-8.70%	17.95%	-	-
Horiz. %	140.17%	133.33%	113.68%	120.51%	107.69%	117.95%	100.00%	-
P/EPS	10.73	12.10	11.38	11.14	8.16	8.15	3.49	20.56%
YoY %	-11.32%	6.33%	2.15%	36.52%	0.12%	133.52%	-	-
Horiz. %	307.45%	346.70%	326.07%	319.20%	233.81%	233.52%	100.00%	-
EY	9.32	8.27	8.79	8.98	12.25	12.27	28.63	-17.04%
YoY %	12.70%	-5.92%	-2.12%	-26.69%	-0.16%	-57.14%	-	-
Horiz. %	32.55%	28.89%	30.70%	31.37%	42.79%	42.86%	100.00%	-
DY	5.87	4.24	3.87	2.45	3.50	3.01	2.89	12.52%
YoY %	38.44%	9.56%	57.96%	-30.00%	16.28%	4.15%	-	-
Horiz. %	203.11%	146.71%	133.91%	84.78%	121.11%	104.15%	100.00%	-
P/NAPS	0.90	1.01	0.92	1.08	0.88	1.04	0.96	-1.06%
YoY %	-10.89%	9.78%	-14.81%	22.73%	-15.38%	8.33%	-	-
Horiz. %	93.75%	105.21%	95.83%	112.50%	91.67%	108.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/20	21/05/19	21/05/18	29/05/17	27/05/16	26/05/15	29/05/14	-
Price	1.51	1.69	1.51	3.59	3.03	3.52	3.19	-
P/RPS	1.60	1.57	1.32	1.55	1.22	1.33	1.23	4.47%
YoY %	1.91%	18.94%	-14.84%	27.05%	-8.27%	8.13%	-	-
Horiz. %	130.08%	127.64%	107.32%	126.02%	99.19%	108.13%	100.00%	-
P/EPS	10.45	12.17	11.30	12.31	7.87	7.86	3.68	18.98%
YoY %	-14.13%	7.70%	-8.20%	56.42%	0.13%	113.59%	-	-
Horiz. %	283.97%	330.71%	307.07%	334.51%	213.86%	213.59%	100.00%	-
EY	9.57	8.22	8.85	8.13	12.70	12.72	27.20	-15.96%
YoY %	16.42%	-7.12%	8.86%	-35.98%	-0.16%	-53.24%	-	-
Horiz. %	35.18%	30.22%	32.54%	29.89%	46.69%	46.76%	100.00%	-
DY	6.03	4.21	3.89	2.22	3.63	3.13	2.74	14.03%
YoY %	43.23%	8.23%	75.23%	-38.84%	15.97%	14.23%	-	-
Horiz. %	220.07%	153.65%	141.97%	81.02%	132.48%	114.23%	100.00%	-
P/NAPS	0.87	1.02	0.92	1.20	0.85	1.00	1.01	-2.45%
YoY %	-14.71%	10.87%	-23.33%	41.18%	-15.00%	-0.99%	-	-
Horiz. %	86.14%	100.99%	91.09%	118.81%	84.16%	99.01%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 11:50:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-25 11:30:00

EMA 5

10 Mins

BUY

2024-04-25 11:00:00

EMA 5

5 Mins

BUY

2024-04-25 11:00:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

355

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

280

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

205

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

ICONIC-WA

0.025

+0.005

112,775,400

SAPNRG

0.045

0.00

111,437,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

71,975,200

EKOVEST

0.45

-0.01

63,662,800

HSI-HSW

0.035

-0.005

49,971,800

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.38

+0.38

85,800

UTDPLT

26.30

+0.20

180,500

PANAMY

19.16

+0.16

38,000

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.82

+0.14

89,700

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,100

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.85

-0.15

4,254,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

539,500

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

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