[SUNWAY] QoQ TTM Result on 31-Mar-2016 [#1]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -6.07%

YoY- -11.4%

Quarter Report

Sunway Berhad Q12016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	4,655,592	4,758,013	4,571,563	4,457,395	4,448,390	4,246,349	4,429,313	3.36%
YoY %	-2.15%	4.08%	2.56%	0.20%	4.76%	-4.13%	-	-
Horiz. %	105.11%	107.42%	103.21%	100.63%	100.43%	95.87%	100.00%	-
PBT	858,992	873,388	835,799	912,942	930,362	1,044,602	1,058,888	-12.96%
YoY %	-1.65%	4.50%	-8.45%	-1.87%	-10.94%	-1.35%	-	-
Horiz. %	81.12%	82.48%	78.93%	86.22%	87.86%	98.65%	100.00%	-
Tax	-140,394	-124,737	-118,507	-127,704	-130,939	-152,092	-142,447	-0.95%
YoY %	-12.55%	-5.26%	7.20%	2.47%	13.91%	-6.77%	-	-
Horiz. %	98.56%	87.57%	83.19%	89.65%	91.92%	106.77%	100.00%	-
NP	718,598	748,651	717,292	785,238	799,423	892,510	916,441	-14.90%
YoY %	-4.01%	4.37%	-8.65%	-1.77%	-10.43%	-2.61%	-	-
Horiz. %	78.41%	81.69%	78.27%	85.68%	87.23%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	585,883	614,760	604,464	688,010	732,449	821,549	831,938	-20.76%
YoY %	-4.70%	1.70%	-12.14%	-6.07%	-10.85%	-1.25%	-	-
Horiz. %	70.42%	73.89%	72.66%	82.70%	88.04%	98.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.34%	14.28%	14.18%	13.99%	14.07%	14.56%	13.45%	-
YoY %	14.43%	0.71%	1.36%	-0.57%	-3.37%	8.25%	-	-
Horiz. %	121.49%	106.17%	105.43%	104.01%	104.61%	108.25%	100.00%	-
Total Cost	3,936,994	4,009,362	3,854,271	3,672,157	3,648,967	3,353,839	3,512,872	7.85%
YoY %	-1.80%	4.02%	4.96%	0.64%	8.80%	-4.53%	-	-
Horiz. %	112.07%	114.13%	109.72%	104.53%	103.87%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	6,753,851	6,237,617	-36.15%
YoY %	-56.92%	5.39%	10.08%	-2.19%	-3.90%	8.28%	-	-
Horiz. %	50.86%	118.06%	112.03%	101.77%	104.05%	108.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	161,325	205,678	205,678	194,835	194,835	191,506	191,506	-10.75%
YoY %	-21.56%	0.00%	5.57%	0.00%	1.74%	0.00%	-	-
Horiz. %	84.24%	107.40%	107.40%	101.74%	101.74%	100.00%	100.00%	-
Div Payout %	27.54%	33.46%	34.03%	28.32%	26.60%	23.31%	23.02%	-
YoY %	-17.69%	-1.67%	20.16%	6.47%	14.11%	1.26%	-	-
Horiz. %	119.64%	145.35%	147.83%	123.02%	115.55%	101.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	3,172,361	7,364,358	6,987,742	6,347,785	6,490,204	6,753,851	6,237,617	-36.15%
YoY %	-56.92%	5.39%	10.08%	-2.19%	-3.90%	8.28%	-	-
Horiz. %	50.86%	118.06%	112.03%	101.77%	104.05%	108.28%	100.00%	-
NOSH	2,046,685	2,045,655	1,973,938	1,788,108	1,783,023	1,768,023	1,757,075	10.65%
YoY %	0.05%	3.63%	10.39%	0.29%	0.85%	0.62%	-	-
Horiz. %	116.48%	116.42%	112.34%	101.77%	101.48%	100.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	15.44%	15.73%	15.69%	17.62%	17.97%	21.02%	20.69%	-
YoY %	-1.84%	0.25%	-10.95%	-1.95%	-14.51%	1.59%	-	-
Horiz. %	74.63%	76.03%	75.83%	85.16%	86.85%	101.59%	100.00%	-
ROE	18.47%	8.35%	8.65%	10.84%	11.29%	12.16%	13.34%	-
YoY %	121.20%	-3.47%	-20.20%	-3.99%	-7.15%	-8.85%	-	-
Horiz. %	138.46%	62.59%	64.84%	81.26%	84.63%	91.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	227.47	232.59	231.60	249.28	249.49	240.17	252.08	-6.59%
YoY %	-2.20%	0.43%	-7.09%	-0.08%	3.88%	-4.72%	-	-
Horiz. %	90.24%	92.27%	91.88%	98.89%	98.97%	95.28%	100.00%	-
EPS	28.63	30.05	30.62	38.48	41.08	46.47	47.35	-28.38%
YoY %	-4.73%	-1.86%	-20.43%	-6.33%	-11.60%	-1.86%	-	-
Horiz. %	60.46%	63.46%	64.67%	81.27%	86.76%	98.14%	100.00%	-
DPS	7.88	10.05	10.42	11.00	10.93	10.83	11.00	-19.85%
YoY %	-21.59%	-3.55%	-5.27%	0.64%	0.92%	-1.55%	-	-
Horiz. %	71.64%	91.36%	94.73%	100.00%	99.36%	98.45%	100.00%	-
NAPS	1.55	3.60	3.54	3.55	3.64	3.82	3.55	-42.30%
YoY %	-56.94%	1.69%	-0.28%	-2.47%	-4.71%	7.61%	-	-
Horiz. %	43.66%	101.41%	99.72%	100.00%	102.54%	107.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,788,108
RPS	81.19	82.98	79.73	77.74	77.58	74.05	77.25	3.35%
YoY %	-2.16%	4.08%	2.56%	0.21%	4.77%	-4.14%	-	-
Horiz. %	105.10%	107.42%	103.21%	100.63%	100.43%	95.86%	100.00%	-
EPS	10.22	10.72	10.54	12.00	12.77	14.33	14.51	-20.75%
YoY %	-4.66%	1.71%	-12.17%	-6.03%	-10.89%	-1.24%	-	-
Horiz. %	70.43%	73.88%	72.64%	82.70%	88.01%	98.76%	100.00%	-
DPS	2.81	3.59	3.59	3.40	3.40	3.34	3.34	-10.83%
YoY %	-21.73%	0.00%	5.59%	0.00%	1.80%	0.00%	-	-
Horiz. %	84.13%	107.49%	107.49%	101.80%	101.80%	100.00%	100.00%	-
NAPS	0.5532	1.2843	1.2186	1.107	1.1319	1.1778	1.0878	-36.15%
YoY %	-56.93%	5.39%	10.08%	-2.20%	-3.90%	8.27%	-	-
Horiz. %	50.85%	118.06%	112.02%	101.77%	104.05%	108.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.03	3.10	3.00	3.14	3.08	3.15	3.44	-
P/RPS	1.33	1.33	1.30	1.26	1.23	1.31	1.36	-1.46%
YoY %	0.00%	2.31%	3.17%	2.44%	-6.11%	-3.68%	-	-
Horiz. %	97.79%	97.79%	95.59%	92.65%	90.44%	96.32%	100.00%	-
P/EPS	10.58	10.32	9.80	8.16	7.50	6.78	7.27	28.27%
YoY %	2.52%	5.31%	20.10%	8.80%	10.62%	-6.74%	-	-
Horiz. %	145.53%	141.95%	134.80%	112.24%	103.16%	93.26%	100.00%	-
EY	9.45	9.69	10.21	12.25	13.34	14.75	13.76	-22.07%
YoY %	-2.48%	-5.09%	-16.65%	-8.17%	-9.56%	7.19%	-	-
Horiz. %	68.68%	70.42%	74.20%	89.03%	96.95%	107.19%	100.00%	-
DY	2.60	3.24	3.47	3.50	3.55	3.44	3.20	-12.87%
YoY %	-19.75%	-6.63%	-0.86%	-1.41%	3.20%	7.50%	-	-
Horiz. %	81.25%	101.25%	108.44%	109.38%	110.94%	107.50%	100.00%	-
P/NAPS	1.95	0.86	0.85	0.88	0.85	0.82	0.97	58.94%
YoY %	126.74%	1.18%	-3.41%	3.53%	3.66%	-15.46%	-	-
Horiz. %	201.03%	88.66%	87.63%	90.72%	87.63%	84.54%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	25/11/16	29/08/16	27/05/16	26/02/16	26/11/15	27/08/15	-
Price	3.23	3.00	3.01	3.03	3.01	3.06	3.40	-
P/RPS	1.42	1.29	1.30	1.22	1.21	1.27	1.35	3.41%
YoY %	10.08%	-0.77%	6.56%	0.83%	-4.72%	-5.93%	-	-
Horiz. %	105.19%	95.56%	96.30%	90.37%	89.63%	94.07%	100.00%	-
P/EPS	11.28	9.98	9.83	7.87	7.33	6.59	7.18	34.95%
YoY %	13.03%	1.53%	24.90%	7.37%	11.23%	-8.22%	-	-
Horiz. %	157.10%	139.00%	136.91%	109.61%	102.09%	91.78%	100.00%	-
EY	8.86	10.02	10.17	12.70	13.65	15.19	13.93	-25.93%
YoY %	-11.58%	-1.47%	-19.92%	-6.96%	-10.14%	9.05%	-	-
Horiz. %	63.60%	71.93%	73.01%	91.17%	97.99%	109.05%	100.00%	-
DY	2.44	3.35	3.46	3.63	3.63	3.54	3.24	-17.15%
YoY %	-27.16%	-3.18%	-4.68%	0.00%	2.54%	9.26%	-	-
Horiz. %	75.31%	103.40%	106.79%	112.04%	112.04%	109.26%	100.00%	-
P/NAPS	2.08	0.83	0.85	0.85	0.83	0.80	0.96	67.04%
YoY %	150.60%	-2.35%	0.00%	2.41%	3.75%	-16.67%	-	-
Horiz. %	216.67%	86.46%	88.54%	88.54%	86.46%	83.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos