[SUNWAY] QoQ Annualized Quarter 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- 4.0%

YoY- -22.73%

Quarter Report

Sunway Berhad Q32016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	4,664,588	4,355,016	4,655,592	4,482,916	4,449,388	4,276,024	4,451,326	3.17%
YoY %	7.11%	-6.46%	3.85%	0.75%	4.05%	-3.94%	-	-
Horiz. %	104.79%	97.84%	104.59%	100.71%	99.96%	96.06%	100.00%	-
PBT	849,130	606,388	858,992	784,533	759,710	704,300	929,219	-5.83%
YoY %	40.03%	-29.41%	9.49%	3.27%	7.87%	-24.21%	-	-
Horiz. %	91.38%	65.26%	92.44%	84.43%	81.76%	75.79%	100.00%	-
Tax	-130,994	-108,880	-140,394	-125,906	-113,444	-131,368	-129,812	0.60%
YoY %	-20.31%	22.45%	-11.51%	-10.99%	13.64%	-1.20%	-	-
Horiz. %	100.91%	83.88%	108.15%	96.99%	87.39%	101.20%	100.00%	-
NP	718,136	497,508	718,598	658,626	646,266	572,932	799,407	-6.90%
YoY %	44.35%	-30.77%	9.11%	1.91%	12.80%	-28.33%	-	-
Horiz. %	89.83%	62.23%	89.89%	82.39%	80.84%	71.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	609,710	427,560	585,883	533,424	512,926	408,404	732,433	-11.51%
YoY %	42.60%	-27.02%	9.83%	4.00%	25.59%	-44.24%	-	-
Horiz. %	83.24%	58.38%	79.99%	72.83%	70.03%	55.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.43%	17.96%	16.34%	16.05%	14.93%	18.65%	13.97%	-
YoY %	-14.09%	9.91%	1.81%	7.50%	-19.95%	33.50%	-	-
Horiz. %	110.45%	128.56%	116.96%	114.89%	106.87%	133.50%	100.00%	-
Total Cost	3,946,452	3,857,508	3,936,994	3,824,289	3,803,122	3,703,092	3,651,919	5.31%
YoY %	2.31%	-2.02%	2.95%	0.56%	2.70%	1.40%	-	-
Horiz. %	108.07%	105.63%	107.81%	104.72%	104.14%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,575,555	6,073,846	3,029,205	6,944,285	6,656,004	6,347,785	6,382,705	12.11%
YoY %	24.72%	100.51%	-56.38%	4.33%	4.86%	-0.55%	-	-
Horiz. %	118.69%	95.16%	47.46%	108.80%	104.28%	99.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	285,101	-	101,624	128,597	188,022	-	648,791	-42.22%
YoY %	0.00%	-	-20.97%	-31.61%	0.00%	-	-	-
Horiz. %	43.94%	-	15.66%	19.82%	28.98%	-	100.00%	-
Div Payout %	46.76%	-	17.35%	24.11%	36.66%	-	88.58%	-
YoY %	0.00%	-	-28.04%	-34.23%	0.00%	-	-	-
Horiz. %	52.79%	-	19.59%	27.22%	41.39%	-	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	7,575,555	6,073,846	3,029,205	6,944,285	6,656,004	6,347,785	6,382,705	12.11%
YoY %	24.72%	100.51%	-56.38%	4.33%	4.86%	-0.55%	-	-
Horiz. %	118.69%	95.16%	47.46%	108.80%	104.28%	99.45%	100.00%	-
NOSH	2,036,439	2,024,615	1,954,326	1,928,968	1,880,227	1,788,108	1,753,490	10.49%
YoY %	0.58%	3.60%	1.31%	2.59%	5.15%	1.97%	-	-
Horiz. %	116.14%	115.46%	111.45%	110.01%	107.23%	101.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	15.40%	11.42%	15.44%	14.69%	14.52%	13.40%	17.96%	-
YoY %	34.85%	-26.04%	5.11%	1.17%	8.36%	-25.39%	-	-
Horiz. %	85.75%	63.59%	85.97%	81.79%	80.85%	74.61%	100.00%	-
ROE	8.05%	7.04%	19.34%	7.68%	7.71%	6.43%	11.48%	-
YoY %	14.35%	-63.60%	151.82%	-0.39%	19.91%	-43.99%	-	-
Horiz. %	70.12%	61.32%	168.47%	66.90%	67.16%	56.01%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	229.06	215.10	238.22	232.40	236.64	239.14	253.86	-6.62%
YoY %	6.49%	-9.71%	2.50%	-1.79%	-1.05%	-5.80%	-	-
Horiz. %	90.23%	84.73%	93.84%	91.55%	93.22%	94.20%	100.00%	-
EPS	29.94	9.04	12.85	27.65	27.28	22.84	41.77	-19.92%
YoY %	231.19%	-29.65%	-53.53%	1.36%	19.44%	-45.32%	-	-
Horiz. %	71.68%	21.64%	30.76%	66.20%	65.31%	54.68%	100.00%	-
DPS	14.00	0.00	5.20	6.67	10.00	0.00	37.00	-47.71%
YoY %	0.00%	0.00%	-22.04%	-33.30%	0.00%	0.00%	-	-
Horiz. %	37.84%	0.00%	14.05%	18.03%	27.03%	0.00%	100.00%	-
NAPS	3.72	3.00	1.55	3.60	3.54	3.55	3.64	1.46%
YoY %	24.00%	93.55%	-56.94%	1.69%	-0.28%	-2.47%	-	-
Horiz. %	102.20%	82.42%	42.58%	98.90%	97.25%	97.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,045,655
RPS	81.35	75.95	81.19	78.18	77.60	74.57	77.63	3.17%
YoY %	7.11%	-6.45%	3.85%	0.75%	4.06%	-3.94%	-	-
Horiz. %	104.79%	97.84%	104.59%	100.71%	99.96%	96.06%	100.00%	-
EPS	10.63	7.46	10.22	9.30	8.95	7.12	12.77	-11.51%
YoY %	42.49%	-27.01%	9.89%	3.91%	25.70%	-44.24%	-	-
Horiz. %	83.24%	58.42%	80.03%	72.83%	70.09%	55.76%	100.00%	-
DPS	4.97	0.00	1.77	2.24	3.28	0.00	11.31	-42.22%
YoY %	0.00%	0.00%	-20.98%	-31.71%	0.00%	0.00%	-	-
Horiz. %	43.94%	0.00%	15.65%	19.81%	29.00%	0.00%	100.00%	-
NAPS	1.3211	1.0593	0.5283	1.2111	1.1608	1.107	1.1131	12.11%
YoY %	24.71%	100.51%	-56.38%	4.33%	4.86%	-0.55%	-	-
Horiz. %	118.69%	95.17%	47.46%	108.80%	104.29%	99.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	3.92	3.25	3.03	3.10	3.00	3.14	3.08	-
P/RPS	1.71	1.51	1.27	1.33	1.27	1.31	1.21	25.95%
YoY %	13.25%	18.90%	-4.51%	4.72%	-3.05%	8.26%	-	-
Horiz. %	141.32%	124.79%	104.96%	109.92%	104.96%	108.26%	100.00%	-
P/EPS	13.09	15.39	10.11	11.21	11.00	13.75	7.37	46.71%
YoY %	-14.94%	52.23%	-9.81%	1.91%	-20.00%	86.57%	-	-
Horiz. %	177.61%	208.82%	137.18%	152.10%	149.25%	186.57%	100.00%	-
EY	7.64	6.50	9.89	8.92	9.09	7.27	13.56	-31.80%
YoY %	17.54%	-34.28%	10.87%	-1.87%	25.03%	-46.39%	-	-
Horiz. %	56.34%	47.94%	72.94%	65.78%	67.04%	53.61%	100.00%	-
DY	3.57	0.00	1.72	2.15	3.33	0.00	12.01	-55.49%
YoY %	0.00%	0.00%	-20.00%	-35.44%	0.00%	0.00%	-	-
Horiz. %	29.73%	0.00%	14.32%	17.90%	27.73%	0.00%	100.00%	-
P/NAPS	1.05	1.08	1.95	0.86	0.85	0.88	0.85	15.14%
YoY %	-2.78%	-44.62%	126.74%	1.18%	-3.41%	3.53%	-	-
Horiz. %	123.53%	127.06%	229.41%	101.18%	100.00%	103.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	29/05/17	28/02/17	25/11/16	29/08/16	27/05/16	26/02/16	-
Price	4.35	3.59	3.23	3.00	3.01	3.03	3.01	-
P/RPS	1.90	1.67	1.36	1.29	1.27	1.27	1.19	36.64%
YoY %	13.77%	22.79%	5.43%	1.57%	0.00%	6.72%	-	-
Horiz. %	159.66%	140.34%	114.29%	108.40%	106.72%	106.72%	100.00%	-
P/EPS	14.53	17.00	10.77	10.85	11.03	13.27	7.21	59.61%
YoY %	-14.53%	57.85%	-0.74%	-1.63%	-16.88%	84.05%	-	-
Horiz. %	201.53%	235.78%	149.38%	150.49%	152.98%	184.05%	100.00%	-
EY	6.88	5.88	9.28	9.22	9.06	7.54	13.88	-37.39%
YoY %	17.01%	-36.64%	0.65%	1.77%	20.16%	-45.68%	-	-
Horiz. %	49.57%	42.36%	66.86%	66.43%	65.27%	54.32%	100.00%	-
DY	3.22	0.00	1.61	2.22	3.32	0.00	12.29	-59.08%
YoY %	0.00%	0.00%	-27.48%	-33.13%	0.00%	0.00%	-	-
Horiz. %	26.20%	0.00%	13.10%	18.06%	27.01%	0.00%	100.00%	-
P/NAPS	1.17	1.20	2.08	0.83	0.85	0.85	0.83	25.74%
YoY %	-2.50%	-42.31%	150.60%	-2.35%	0.00%	2.41%	-	-
Horiz. %	140.96%	144.58%	250.60%	100.00%	102.41%	102.41%	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