[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.48%
YoY- 13.91%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,595,510 1,308,448 5,374,834 3,651,936 2,332,294 1,088,754 4,655,592 -32.33%
PBT 403,108 160,889 882,188 621,304 424,565 151,597 858,992 -39.69%
Tax -49,856 -23,403 -149,369 -94,457 -65,497 -27,220 -140,394 -49.94%
NP 353,252 137,486 732,819 526,847 359,068 124,377 718,598 -37.79%
-
NP to SH 321,361 121,923 639,513 455,709 304,855 106,890 585,883 -33.06%
-
Tax Rate 12.37% 14.55% 16.93% 15.20% 15.43% 17.96% 16.34% -
Total Cost 2,242,258 1,170,962 4,642,015 3,125,089 1,973,226 964,377 3,936,994 -31.36%
-
Net Worth 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 92.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 170,491 - 288,463 143,498 142,550 - 101,624 41.32%
Div Payout % 53.05% - 45.11% 31.49% 46.76% - 17.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 3,029,205 92.00%
NOSH 4,919,793 4,919,127 4,918,491 2,049,973 2,036,439 2,024,615 1,954,326 85.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.61% 10.51% 13.63% 14.43% 15.40% 11.42% 15.44% -
ROE 4.00% 1.51% 8.37% 5.90% 4.02% 1.76% 19.34% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.28 26.74 111.80 178.15 114.53 53.78 238.22 -63.25%
EPS 6.58 2.49 13.29 22.23 14.97 2.26 12.85 -36.07%
DPS 3.50 0.00 6.00 7.00 7.00 0.00 5.20 -23.25%
NAPS 1.65 1.65 1.59 3.77 3.72 3.00 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 2,044,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.26 22.82 93.73 63.69 40.67 18.99 81.19 -32.33%
EPS 5.60 2.13 11.15 7.95 5.32 1.86 10.22 -33.11%
DPS 2.97 0.00 5.03 2.50 2.49 0.00 1.77 41.34%
NAPS 1.4017 1.4078 1.3331 1.3478 1.3211 1.0593 0.5283 91.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.55 1.52 1.63 1.84 3.92 3.25 3.03 -
P/RPS 2.91 5.68 1.46 1.03 3.42 6.04 1.27 74.06%
P/EPS 23.49 60.99 12.25 8.28 26.19 61.56 10.11 75.69%
EY 4.26 1.64 8.16 12.08 3.82 1.62 9.89 -43.05%
DY 2.26 0.00 3.68 3.80 1.79 0.00 1.72 20.02%
P/NAPS 0.94 0.92 1.03 0.49 1.05 1.08 1.95 -38.60%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 21/05/18 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 -
Price 1.56 1.51 1.65 1.64 4.35 3.59 3.23 -
P/RPS 2.93 5.65 1.48 0.92 3.80 6.68 1.36 67.04%
P/EPS 23.65 60.59 12.40 7.38 29.06 68.00 10.77 69.18%
EY 4.23 1.65 8.06 13.55 3.44 1.47 9.28 -40.85%
DY 2.24 0.00 3.64 4.27 1.61 0.00 1.61 24.70%
P/NAPS 0.95 0.92 1.04 0.44 1.17 1.20 2.08 -40.77%

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