[SUNWAY] YoY TTM Result on 31-Mar-2018 [#1]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

21-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 2.19%

YoY- 10.64%

Quarter Report

Sunway Berhad Q12018.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	3,878,614	4,628,277	5,225,444	5,591,942	4,675,340	4,457,395	4,592,414	-2.77%
YoY %	-16.20%	-11.43%	-6.55%	19.61%	4.89%	-2.94%	-	-
Horiz. %	84.46%	100.78%	113.78%	121.76%	101.81%	97.06%	100.00%	-
PBT	520,338	844,786	867,021	889,958	834,514	912,942	1,011,537	-10.47%
YoY %	-38.41%	-2.56%	-2.58%	6.64%	-8.59%	-9.75%	-	-
Horiz. %	51.44%	83.52%	85.71%	87.98%	82.50%	90.25%	100.00%	-
Tax	-101,258	-70,490	-123,554	-145,433	-134,772	-127,704	-154,227	-6.76%
YoY %	-43.65%	42.95%	15.04%	-7.91%	-5.53%	17.20%	-	-
Horiz. %	65.66%	45.71%	80.11%	94.30%	87.39%	82.80%	100.00%	-
NP	419,080	774,296	743,467	744,525	699,742	785,238	857,310	-11.23%
YoY %	-45.88%	4.15%	-0.14%	6.40%	-10.89%	-8.41%	-	-
Horiz. %	48.88%	90.32%	86.72%	86.84%	81.62%	91.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,640	708,515	673,480	653,524	590,672	688,010	776,561	-11.31%
YoY %	-46.70%	5.20%	3.05%	10.64%	-14.15%	-11.40%	-	-
Horiz. %	48.63%	91.24%	86.73%	84.16%	76.06%	88.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.46%	8.34%	14.25%	16.34%	16.15%	13.99%	15.25%	-
YoY %	133.33%	-41.47%	-12.79%	1.18%	15.44%	-8.26%	-	-
Horiz. %	127.61%	54.69%	93.44%	107.15%	105.90%	91.74%	100.00%	-
Total Cost	3,459,534	3,853,981	4,481,977	4,847,417	3,975,598	3,672,157	3,735,104	-1.26%
YoY %	-10.23%	-14.01%	-7.54%	21.93%	8.26%	-1.69%	-	-
Horiz. %	92.62%	103.18%	120.00%	129.78%	106.44%	98.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,392,274	8,481,477	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	10.94%
YoY %	34.32%	5.37%	-0.29%	32.90%	-4.32%	3.99%	-	-
Horiz. %	186.62%	138.94%	131.86%	132.24%	99.50%	103.99%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	77,187	442,280	346,191	287,537	161,325	194,835	189,833	-13.91%
YoY %	-82.55%	27.76%	20.40%	78.23%	-17.20%	2.63%	-	-
Horiz. %	40.66%	232.98%	182.37%	151.47%	84.98%	102.63%	100.00%	-
Div Payout %	20.44%	62.42%	51.40%	44.00%	27.31%	28.32%	24.45%	-
YoY %	-67.25%	21.44%	16.82%	61.11%	-3.57%	15.83%	-	-
Horiz. %	83.60%	255.30%	210.22%	179.96%	111.70%	115.83%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	11,392,274	8,481,477	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	10.94%
YoY %	34.32%	5.37%	-0.29%	32.90%	-4.32%	3.99%	-	-
Horiz. %	186.62%	138.94%	131.86%	132.24%	99.50%	103.99%	100.00%	-
NOSH	4,933,931	4,933,931	4,924,901	4,919,127	2,024,615	1,788,108	1,734,201	19.01%
YoY %	0.00%	0.18%	0.12%	142.97%	13.23%	3.11%	-	-
Horiz. %	284.51%	284.51%	283.99%	283.65%	116.75%	103.11%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	10.80%	16.73%	14.23%	13.31%	14.97%	17.62%	18.67%	-
YoY %	-35.45%	17.57%	6.91%	-11.09%	-15.04%	-5.62%	-	-
Horiz. %	57.85%	89.61%	76.22%	71.29%	80.18%	94.38%	100.00%	-
ROE	3.31%	8.35%	8.37%	8.10%	9.72%	10.84%	12.72%	-
YoY %	-60.36%	-0.24%	3.33%	-16.67%	-10.33%	-14.78%	-	-
Horiz. %	26.02%	65.64%	65.80%	63.68%	76.42%	85.22%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	66.73	94.40	107.76	114.30	230.92	249.28	264.81	-20.50%
YoY %	-29.31%	-12.40%	-5.72%	-50.50%	-7.37%	-5.86%	-	-
Horiz. %	25.20%	35.65%	40.69%	43.16%	87.20%	94.14%	100.00%	-
EPS	6.50	14.45	13.89	13.36	29.17	38.48	44.78	-27.48%
YoY %	-55.02%	4.03%	3.97%	-54.20%	-24.19%	-14.07%	-	-
Horiz. %	14.52%	32.27%	31.02%	29.83%	65.14%	85.93%	100.00%	-
DPS	1.33	9.10	7.12	5.88	7.97	11.00	11.00	-29.65%
YoY %	-85.38%	27.81%	21.09%	-26.22%	-27.55%	0.00%	-	-
Horiz. %	12.09%	82.73%	64.73%	53.45%	72.45%	100.00%	100.00%	-
NAPS	1.96	1.73	1.66	1.65	3.00	3.55	3.52	-9.28%
YoY %	13.29%	4.22%	0.61%	-45.00%	-15.49%	0.85%	-	-
Horiz. %	55.68%	49.15%	47.16%	46.88%	85.23%	100.85%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 4,919,127
RPS	62.33	74.37	83.97	89.86	75.13	71.63	73.80	-2.77%
YoY %	-16.19%	-11.43%	-6.55%	19.61%	4.89%	-2.94%	-	-
Horiz. %	84.46%	100.77%	113.78%	121.76%	101.80%	97.06%	100.00%	-
EPS	6.07	11.39	10.82	10.50	9.49	11.06	12.48	-11.30%
YoY %	-46.71%	5.27%	3.05%	10.64%	-14.20%	-11.38%	-	-
Horiz. %	48.64%	91.27%	86.70%	84.13%	76.04%	88.62%	100.00%	-
DPS	1.24	7.11	5.56	4.62	2.59	3.13	3.05	-13.91%
YoY %	-82.56%	27.88%	20.35%	78.38%	-17.25%	2.62%	-	-
Horiz. %	40.66%	233.11%	182.30%	151.48%	84.92%	102.62%	100.00%	-
NAPS	1.8307	1.3629	1.2935	1.2972	0.976	1.0201	0.9809	10.94%
YoY %	34.32%	5.37%	-0.29%	32.91%	-4.32%	4.00%	-	-
Horiz. %	186.63%	138.94%	131.87%	132.25%	99.50%	104.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	1.70	1.55	1.68	1.52	3.25	3.14	3.65	-
P/RPS	2.55	1.64	1.56	1.33	1.41	1.26	1.38	10.76%
YoY %	55.49%	5.13%	17.29%	-5.67%	11.90%	-8.70%	-	-
Horiz. %	184.78%	118.84%	113.04%	96.38%	102.17%	91.30%	100.00%	-
P/EPS	26.17	10.73	12.10	11.38	11.14	8.16	8.15	21.44%
YoY %	143.90%	-11.32%	6.33%	2.15%	36.52%	0.12%	-	-
Horiz. %	321.10%	131.66%	148.47%	139.63%	136.69%	100.12%	100.00%	-
EY	3.82	9.32	8.27	8.79	8.98	12.25	12.27	-17.65%
YoY %	-59.01%	12.70%	-5.92%	-2.12%	-26.69%	-0.16%	-	-
Horiz. %	31.13%	75.96%	67.40%	71.64%	73.19%	99.84%	100.00%	-
DY	0.78	5.87	4.24	3.87	2.45	3.50	3.01	-20.13%
YoY %	-86.71%	38.44%	9.56%	57.96%	-30.00%	16.28%	-	-
Horiz. %	25.91%	195.02%	140.86%	128.57%	81.40%	116.28%	100.00%	-
P/NAPS	0.87	0.90	1.01	0.92	1.08	0.88	1.04	-2.92%
YoY %	-3.33%	-10.89%	9.78%	-14.81%	22.73%	-15.38%	-	-
Horiz. %	83.65%	86.54%	97.12%	88.46%	103.85%	84.62%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	27/05/20	21/05/19	21/05/18	29/05/17	27/05/16	26/05/15	-
Price	1.54	1.51	1.69	1.51	3.59	3.03	3.52	-
P/RPS	2.31	1.60	1.57	1.32	1.55	1.22	1.33	9.62%
YoY %	44.37%	1.91%	18.94%	-14.84%	27.05%	-8.27%	-	-
Horiz. %	173.68%	120.30%	118.05%	99.25%	116.54%	91.73%	100.00%	-
P/EPS	23.70	10.45	12.17	11.30	12.31	7.87	7.86	20.17%
YoY %	126.79%	-14.13%	7.70%	-8.20%	56.42%	0.13%	-	-
Horiz. %	301.53%	132.95%	154.83%	143.77%	156.62%	100.13%	100.00%	-
EY	4.22	9.57	8.22	8.85	8.13	12.70	12.72	-16.78%
YoY %	-55.90%	16.42%	-7.12%	8.86%	-35.98%	-0.16%	-	-
Horiz. %	33.18%	75.24%	64.62%	69.58%	63.92%	99.84%	100.00%	-
DY	0.86	6.03	4.21	3.89	2.22	3.63	3.13	-19.35%
YoY %	-85.74%	43.23%	8.23%	75.23%	-38.84%	15.97%	-	-
Horiz. %	27.48%	192.65%	134.50%	124.28%	70.93%	115.97%	100.00%	-
P/NAPS	0.79	0.87	1.02	0.92	1.20	0.85	1.00	-3.84%
YoY %	-9.20%	-14.71%	10.87%	-23.33%	41.18%	-15.00%	-	-
Horiz. %	79.00%	87.00%	102.00%	92.00%	120.00%	85.00%	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