[SUNWAY] QoQ 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- 21.84%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,444,573 1,287,062 1,308,448 1,722,898 1,319,642 1,240,954 1,088,754 20.72%
PBT 193,953 242,219 160,889 260,884 196,739 271,446 151,597 17.83%
Tax -27,056 -26,453 -23,403 -54,912 -28,960 -38,158 -27,220 -0.40%
NP 166,897 215,766 137,486 205,972 167,779 233,288 124,377 21.63%
-
NP to SH 145,308 199,438 121,923 183,804 150,854 196,943 106,890 22.69%
-
Tax Rate 13.95% 10.92% 14.55% 21.05% 14.72% 14.06% 17.96% -
Total Cost 1,277,676 1,071,296 1,170,962 1,516,926 1,151,863 1,007,666 964,377 20.60%
-
Net Worth 8,121,543 8,037,461 8,072,421 7,644,295 7,706,227 7,615,675 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 - 170,491 - 144,231 - 143,305 - -
Div Payout % - 85.49% - 78.47% - 72.77% - -
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 7,706,227 7,615,675 6,073,846 21.34%
NOSH 4,924,338 4,919,793 4,919,127 4,918,491 2,044,092 2,047,224 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 11.55% 16.76% 10.51% 11.95% 12.71% 18.80% 11.42% -
ROE 1.79% 2.48% 1.51% 2.40% 1.96% 2.59% 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 29.70 26.42 26.74 35.84 64.56 60.62 53.78 -32.66%
EPS 2.99 4.09 2.49 3.82 7.38 9.62 2.26 20.49%
DPS 0.00 3.50 0.00 3.00 0.00 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 23.21 20.68 21.03 27.69 21.21 19.94 17.50 20.69%
EPS 2.34 3.20 1.96 2.95 2.42 3.16 1.72 22.75%
DPS 0.00 2.74 0.00 2.32 0.00 2.30 0.00 -
NAPS 1.3051 1.2916 1.2972 1.2284 1.2384 1.2238 0.976 21.35%
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 5.08 5.87 5.68 4.55 2.85 6.47 6.04 -10.88%
P/EPS 50.54 37.86 60.99 42.64 24.93 40.75 61.56 -12.31%
EY 1.98 2.64 1.64 2.35 4.01 2.45 1.62 14.30%
DY 0.00 2.26 0.00 1.84 0.00 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 4.88 5.90 5.65 4.60 2.54 7.18 6.68 -18.87%
P/EPS 48.53 38.10 60.59 43.16 22.22 45.22 68.00 -20.12%
EY 2.06 2.62 1.65 2.32 4.50 2.21 1.47 25.20%
DY 0.00 2.24 0.00 1.82 0.00 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