[SUNWAY] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -42.48%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,722,898 1,319,642 1,240,954 1,088,754 1,293,405 1,137,493 1,155,688 30.40%
PBT 260,884 196,739 271,446 151,597 270,592 208,545 203,780 17.84%
Tax -54,912 -28,960 -38,158 -27,220 -45,964 -37,708 -23,880 73.95%
NP 205,972 167,779 233,288 124,377 224,628 170,837 179,900 9.41%
-
NP to SH 183,804 150,854 196,943 106,890 185,815 143,605 154,362 12.30%
-
Tax Rate 21.05% 14.72% 14.06% 17.96% 16.99% 18.08% 11.72% -
Total Cost 1,516,926 1,151,863 1,007,666 964,377 1,068,777 966,656 975,788 34.08%
-
Net Worth 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 144,231 - 143,305 - 62,628 - 98,696 28.68%
Div Payout % 78.47% - 72.77% - 33.70% - 63.94% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,644,295 7,706,227 7,615,675 6,073,846 3,172,361 7,364,358 6,987,742 6.15%
NOSH 4,918,491 2,044,092 2,047,224 2,024,615 2,046,685 2,045,655 1,973,938 83.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.95% 12.71% 18.80% 11.42% 17.37% 15.02% 15.57% -
ROE 2.40% 1.96% 2.59% 1.76% 5.86% 1.95% 2.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.84 64.56 60.62 53.78 63.20 55.61 58.55 -27.84%
EPS 3.82 7.38 9.62 2.26 3.89 7.02 7.82 -37.89%
DPS 3.00 0.00 7.00 0.00 3.06 0.00 5.00 -28.79%
NAPS 1.59 3.77 3.72 3.00 1.55 3.60 3.54 -41.26%
Adjusted Per Share Value based on latest NOSH - 2,024,615
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.69 21.21 19.94 17.50 20.78 18.28 18.57 30.42%
EPS 2.95 2.42 3.16 1.72 2.99 2.31 2.48 12.23%
DPS 2.32 0.00 2.30 0.00 1.01 0.00 1.59 28.55%
NAPS 1.2284 1.2384 1.2238 0.976 0.5098 1.1834 1.1229 6.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.63 1.84 3.92 3.25 3.03 3.10 3.00 -
P/RPS 4.55 2.85 6.47 6.04 4.79 5.58 5.12 -7.54%
P/EPS 42.64 24.93 40.75 61.56 33.37 44.16 38.36 7.28%
EY 2.35 4.01 2.45 1.62 3.00 2.26 2.61 -6.73%
DY 1.84 0.00 1.79 0.00 1.01 0.00 1.67 6.65%
P/NAPS 1.03 0.49 1.05 1.08 1.95 0.86 0.85 13.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 29/05/17 28/02/17 25/11/16 29/08/16 -
Price 1.65 1.64 4.35 3.59 3.23 3.00 3.01 -
P/RPS 4.60 2.54 7.18 6.68 5.11 5.40 5.14 -7.11%
P/EPS 43.16 22.22 45.22 68.00 35.58 42.74 38.49 7.91%
EY 2.32 4.50 2.21 1.47 2.81 2.34 2.60 -7.29%
DY 1.82 0.00 1.61 0.00 0.95 0.00 1.66 6.30%
P/NAPS 1.04 0.44 1.17 1.20 2.08 0.83 0.85 14.35%

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