[SUNWAY] QoQ Annualized Quarter 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- -23.74%

YoY- 14.06%

Quarter Report

Sunway Berhad Q12018.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	5,410,283	5,386,777	5,191,020	5,233,792	5,374,834	4,869,248	4,664,588	10.36%
YoY %	0.44%	3.77%	-0.82%	-2.62%	10.38%	4.39%	-	-
Horiz. %	115.99%	115.48%	111.29%	112.20%	115.23%	104.39%	100.00%	-
PBT	850,644	796,081	806,216	643,556	882,188	828,405	849,130	0.11%
YoY %	6.85%	-1.26%	25.28%	-27.05%	6.49%	-2.44%	-	-
Horiz. %	100.18%	93.75%	94.95%	75.79%	103.89%	97.56%	100.00%	-
Tax	-121,637	-102,549	-99,712	-93,612	-149,369	-125,942	-130,994	-4.80%
YoY %	-18.61%	-2.85%	-6.52%	37.33%	-18.60%	3.86%	-	-
Horiz. %	92.86%	78.29%	76.12%	71.46%	114.03%	96.14%	100.00%	-
NP	729,007	693,532	706,504	549,944	732,819	702,462	718,136	1.00%
YoY %	5.12%	-1.84%	28.47%	-24.96%	4.32%	-2.18%	-	-
Horiz. %	101.51%	96.57%	98.38%	76.58%	102.04%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	658,991	622,225	642,722	487,692	639,513	607,612	609,710	5.30%
YoY %	5.91%	-3.19%	31.79%	-23.74%	5.25%	-0.34%	-	-
Horiz. %	108.08%	102.05%	105.41%	79.99%	104.89%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.30%	12.88%	12.37%	14.55%	16.93%	15.20%	15.43%	-
YoY %	11.02%	4.12%	-14.98%	-14.06%	11.38%	-1.49%	-	-
Horiz. %	92.68%	83.47%	80.17%	94.30%	109.72%	98.51%	100.00%	-
Total Cost	4,681,276	4,693,245	4,484,516	4,683,848	4,642,015	4,166,785	3,946,452	12.02%
YoY %	-0.26%	4.65%	-4.26%	0.90%	11.41%	5.58%	-	-
Horiz. %	118.62%	118.92%	113.63%	118.69%	117.63%	105.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,348,157	8,121,543	8,037,461	8,072,421	7,644,295	7,728,398	7,575,555	6.66%
YoY %	2.79%	1.05%	-0.43%	5.60%	-1.09%	2.02%	-	-
Horiz. %	110.20%	107.21%	106.10%	106.56%	100.91%	102.02%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	345,574	226,949	340,983	-	288,463	191,330	285,101	13.64%
YoY %	52.27%	-33.44%	0.00%	-	50.77%	-32.89%	-	-
Horiz. %	121.21%	79.60%	119.60%	-	101.18%	67.11%	100.00%	-
Div Payout %	52.44%	36.47%	53.05%	-	45.11%	31.49%	46.76%	-
YoY %	43.79%	-31.25%	0.00%	-	43.25%	-32.66%	-	-
Horiz. %	112.15%	77.99%	113.45%	-	96.47%	67.34%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	8,348,157	8,121,543	8,037,461	8,072,421	7,644,295	7,728,398	7,575,555	6.66%
YoY %	2.79%	1.05%	-0.43%	5.60%	-1.09%	2.02%	-	-
Horiz. %	110.20%	107.21%	106.10%	106.56%	100.91%	102.02%	100.00%	-
NOSH	4,924,402	4,924,338	4,919,793	4,919,127	4,918,491	2,049,973	2,036,439	79.86%
YoY %	0.00%	0.09%	0.01%	0.01%	139.93%	0.66%	-	-
Horiz. %	241.81%	241.81%	241.59%	241.56%	241.52%	100.66%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	13.47%	12.87%	13.61%	10.51%	13.63%	14.43%	15.40%	-
YoY %	4.66%	-5.44%	29.50%	-22.89%	-5.54%	-6.30%	-	-
Horiz. %	87.47%	83.57%	88.38%	68.25%	88.51%	93.70%	100.00%	-
ROE	7.89%	7.66%	8.00%	6.04%	8.37%	7.86%	8.05%	-
YoY %	3.00%	-4.25%	32.45%	-27.84%	6.49%	-2.36%	-	-
Horiz. %	98.01%	95.16%	99.38%	75.03%	103.98%	97.64%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	111.47	110.77	106.57	106.98	111.80	237.53	229.06	-38.04%
YoY %	0.63%	3.94%	-0.38%	-4.31%	-52.93%	3.70%	-	-
Horiz. %	48.66%	48.36%	46.52%	46.70%	48.81%	103.70%	100.00%	-
EPS	13.53	12.76	13.16	9.96	13.29	29.64	29.94	-41.02%
YoY %	6.03%	-3.04%	32.13%	-25.06%	-55.16%	-1.00%	-	-
Horiz. %	45.19%	42.62%	43.95%	33.27%	44.39%	99.00%	100.00%	-
DPS	7.12	4.67	7.00	0.00	6.00	9.33	14.00	-36.20%
YoY %	52.46%	-33.29%	0.00%	0.00%	-35.69%	-33.36%	-	-
Horiz. %	50.86%	33.36%	50.00%	0.00%	42.86%	66.64%	100.00%	-
NAPS	1.72	1.67	1.65	1.65	1.59	3.77	3.72	-40.12%
YoY %	2.99%	1.21%	0.00%	3.77%	-57.82%	1.34%	-	-
Horiz. %	46.24%	44.89%	44.35%	44.35%	42.74%	101.34%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,919,127
RPS	86.94	86.56	83.42	84.10	86.37	78.25	74.96	10.35%
YoY %	0.44%	3.76%	-0.81%	-2.63%	10.38%	4.39%	-	-
Horiz. %	115.98%	115.47%	111.29%	112.19%	115.22%	104.39%	100.00%	-
EPS	10.59	10.00	10.33	7.84	10.28	9.76	9.80	5.28%
YoY %	5.90%	-3.19%	31.76%	-23.74%	5.33%	-0.41%	-	-
Horiz. %	108.06%	102.04%	105.41%	80.00%	104.90%	99.59%	100.00%	-
DPS	5.55	3.65	5.48	0.00	4.64	3.07	4.58	13.62%
YoY %	52.05%	-33.39%	0.00%	0.00%	51.14%	-32.97%	-	-
Horiz. %	121.18%	79.69%	119.65%	0.00%	101.31%	67.03%	100.00%	-
NAPS	1.3415	1.3051	1.2916	1.2972	1.2284	1.2419	1.2174	6.66%
YoY %	2.79%	1.05%	-0.43%	5.60%	-1.09%	2.01%	-	-
Horiz. %	110.19%	107.20%	106.09%	106.55%	100.90%	102.01%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.47	1.51	1.55	1.52	1.63	1.84	3.92	-
P/RPS	1.32	1.36	1.45	1.42	1.46	0.77	1.71	-15.81%
YoY %	-2.94%	-6.21%	2.11%	-2.74%	89.61%	-54.97%	-	-
Horiz. %	77.19%	79.53%	84.80%	83.04%	85.38%	45.03%	100.00%	-
P/EPS	10.83	11.80	11.75	15.25	12.25	6.21	13.09	-11.83%
YoY %	-8.22%	0.43%	-22.95%	24.49%	97.26%	-52.56%	-	-
Horiz. %	82.73%	90.15%	89.76%	116.50%	93.58%	47.44%	100.00%	-
EY	9.24	8.47	8.51	6.56	8.16	16.11	7.64	13.47%
YoY %	9.09%	-0.47%	29.73%	-19.61%	-49.35%	110.86%	-	-
Horiz. %	120.94%	110.86%	111.39%	85.86%	106.81%	210.86%	100.00%	-
DY	4.84	3.09	4.52	0.00	3.68	5.07	3.57	22.42%
YoY %	56.63%	-31.64%	0.00%	0.00%	-27.42%	42.02%	-	-
Horiz. %	135.57%	86.55%	126.61%	0.00%	103.08%	142.02%	100.00%	-
P/NAPS	0.85	0.90	0.94	0.92	1.03	0.49	1.05	-13.10%
YoY %	-5.56%	-4.26%	2.17%	-10.68%	110.20%	-53.33%	-	-
Horiz. %	80.95%	85.71%	89.52%	87.62%	98.10%	46.67%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	21/11/18	21/08/18	21/05/18	28/02/18	27/11/17	29/08/17	-
Price	1.62	1.45	1.56	1.51	1.65	1.64	4.35	-
P/RPS	1.45	1.31	1.46	1.41	1.48	0.69	1.90	-16.44%
YoY %	10.69%	-10.27%	3.55%	-4.73%	114.49%	-63.68%	-	-
Horiz. %	76.32%	68.95%	76.84%	74.21%	77.89%	36.32%	100.00%	-
P/EPS	11.93	11.33	11.82	15.15	12.40	5.53	14.53	-12.28%
YoY %	5.30%	-4.15%	-21.98%	22.18%	124.23%	-61.94%	-	-
Horiz. %	82.11%	77.98%	81.35%	104.27%	85.34%	38.06%	100.00%	-
EY	8.38	8.82	8.46	6.60	8.06	18.07	6.88	14.01%
YoY %	-4.99%	4.26%	28.18%	-18.11%	-55.40%	162.65%	-	-
Horiz. %	121.80%	128.20%	122.97%	95.93%	117.15%	262.65%	100.00%	-
DY	4.40	3.22	4.49	0.00	3.64	5.69	3.22	23.06%
YoY %	36.65%	-28.29%	0.00%	0.00%	-36.03%	76.71%	-	-
Horiz. %	136.65%	100.00%	139.44%	0.00%	113.04%	176.71%	100.00%	-
P/NAPS	0.94	0.87	0.95	0.92	1.04	0.44	1.17	-13.54%
YoY %	8.05%	-8.42%	3.26%	-11.54%	136.36%	-62.39%	-	-
Horiz. %	80.34%	74.36%	81.20%	78.63%	88.89%	37.61%	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