[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 41.21%
YoY- 3.05%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,427,281 2,200,787 1,123,609 5,410,283 4,040,083 2,595,510 1,308,448 89.90%
PBT 653,824 430,507 177,266 850,644 597,061 403,108 160,889 154.44%
Tax -36,977 -15,919 -25,320 -121,637 -76,912 -49,856 -23,403 35.61%
NP 616,847 414,588 151,946 729,007 520,149 353,252 137,486 171.77%
-
NP to SH 566,321 382,903 136,412 658,991 466,669 321,361 121,923 178.12%
-
Tax Rate 5.66% 3.70% 14.28% 14.30% 12.88% 12.37% 14.55% -
Total Cost 2,810,434 1,786,199 971,663 4,681,276 3,519,934 2,242,258 1,170,962 79.16%
-
Net Worth 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 1.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 224,113 224,211 - 345,574 170,212 170,491 - -
Div Payout % 39.57% 58.56% - 52.44% 36.47% 53.05% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 8,072,421 1.72%
NOSH 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 4,919,127 0.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.00% 18.84% 13.52% 13.47% 12.87% 13.61% 10.51% -
ROE 6.84% 4.68% 1.69% 7.89% 5.75% 4.00% 1.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 70.35 45.15 23.17 111.47 83.07 53.28 26.74 90.46%
EPS 10.90 7.43 2.70 13.53 9.57 6.58 2.49 167.35%
DPS 4.60 4.60 0.00 7.12 3.50 3.50 0.00 -
NAPS 1.70 1.68 1.66 1.72 1.67 1.65 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 4,924,402
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.77 38.38 19.60 94.35 70.46 45.26 22.82 89.89%
EPS 9.88 6.68 2.38 11.49 8.14 5.60 2.13 177.87%
DPS 3.91 3.91 0.00 6.03 2.97 2.97 0.00 -
NAPS 1.4444 1.4281 1.4038 1.4559 1.4164 1.4017 1.4078 1.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.72 1.68 1.68 1.47 1.51 1.55 1.52 -
P/RPS 2.45 3.72 7.25 1.32 1.82 2.91 5.68 -42.88%
P/EPS 14.80 21.39 59.72 10.83 15.74 23.49 60.99 -61.06%
EY 6.76 4.68 1.67 9.24 6.35 4.26 1.64 156.85%
DY 2.67 2.74 0.00 4.84 2.32 2.26 0.00 -
P/NAPS 1.01 1.00 1.01 0.85 0.90 0.94 0.92 6.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 21/05/18 -
Price 1.77 1.57 1.69 1.62 1.45 1.56 1.51 -
P/RPS 2.52 3.48 7.29 1.45 1.75 2.93 5.65 -41.59%
P/EPS 15.23 19.99 60.07 11.93 15.11 23.65 60.59 -60.13%
EY 6.57 5.00 1.66 8.38 6.62 4.23 1.65 151.00%
DY 2.60 2.93 0.00 4.40 2.41 2.24 0.00 -
P/NAPS 1.04 0.93 1.02 0.94 0.87 0.95 0.92 8.50%

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