[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.33%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,040,083 2,595,510 1,308,448 5,374,834 3,651,936 2,332,294 1,088,754 139.49%
PBT 597,061 403,108 160,889 882,188 621,304 424,565 151,597 149.18%
Tax -76,912 -49,856 -23,403 -149,369 -94,457 -65,497 -27,220 99.73%
NP 520,149 353,252 137,486 732,819 526,847 359,068 124,377 159.34%
-
NP to SH 466,669 321,361 121,923 639,513 455,709 304,855 106,890 166.88%
-
Tax Rate 12.88% 12.37% 14.55% 16.93% 15.20% 15.43% 17.96% -
Total Cost 3,519,934 2,242,258 1,170,962 4,642,015 3,125,089 1,973,226 964,377 136.87%
-
Net Worth 8,121,543 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 21.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 170,212 170,491 - 288,463 143,498 142,550 - -
Div Payout % 36.47% 53.05% - 45.11% 31.49% 46.76% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 8,121,543 8,037,461 8,072,421 7,644,295 7,728,398 7,575,555 6,073,846 21.34%
NOSH 4,924,338 4,919,793 4,919,127 4,918,491 2,049,973 2,036,439 2,024,615 80.75%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.87% 13.61% 10.51% 13.63% 14.43% 15.40% 11.42% -
ROE 5.75% 4.00% 1.51% 8.37% 5.90% 4.02% 1.76% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 83.07 53.28 26.74 111.80 178.15 114.53 53.78 33.58%
EPS 9.57 6.58 2.49 13.29 22.23 14.97 2.26 161.50%
DPS 3.50 3.50 0.00 6.00 7.00 7.00 0.00 -
NAPS 1.67 1.65 1.65 1.59 3.77 3.72 3.00 -32.30%
Adjusted Per Share Value based on latest NOSH - 4,918,491
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.46 45.26 22.82 93.73 63.69 40.67 18.99 139.47%
EPS 8.14 5.60 2.13 11.15 7.95 5.32 1.86 167.31%
DPS 2.97 2.97 0.00 5.03 2.50 2.49 0.00 -
NAPS 1.4164 1.4017 1.4078 1.3331 1.3478 1.3211 1.0593 21.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.51 1.55 1.52 1.63 1.84 3.92 3.25 -
P/RPS 1.82 2.91 5.68 1.46 1.03 3.42 6.04 -55.02%
P/EPS 15.74 23.49 60.99 12.25 8.28 26.19 61.56 -59.68%
EY 6.35 4.26 1.64 8.16 12.08 3.82 1.62 148.39%
DY 2.32 2.26 0.00 3.68 3.80 1.79 0.00 -
P/NAPS 0.90 0.94 0.92 1.03 0.49 1.05 1.08 -11.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 21/08/18 21/05/18 28/02/18 27/11/17 29/08/17 29/05/17 -
Price 1.45 1.56 1.51 1.65 1.64 4.35 3.59 -
P/RPS 1.75 2.93 5.65 1.48 0.92 3.80 6.68 -59.02%
P/EPS 15.11 23.65 60.59 12.40 7.38 29.06 68.00 -63.28%
EY 6.62 4.23 1.65 8.06 13.55 3.44 1.47 172.45%
DY 2.41 2.24 0.00 3.64 4.27 1.61 0.00 -
P/NAPS 0.87 0.95 0.92 1.04 0.44 1.17 1.20 -19.28%

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