[SUNWAY] QoQ TTM 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- 0.82%

YoY- -14.15%

Quarter Report

Sunway Berhad Q12017.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	5,374,834	5,015,645	4,833,496	4,675,340	4,655,592	4,758,013	4,571,563	11.36%
YoY %	7.16%	3.77%	3.38%	0.42%	-2.15%	4.08%	-	-
Horiz. %	117.57%	109.71%	105.73%	102.27%	101.84%	104.08%	100.00%	-
PBT	882,188	891,920	903,726	834,514	858,992	873,388	835,799	3.65%
YoY %	-1.09%	-1.31%	8.29%	-2.85%	-1.65%	4.50%	-	-
Horiz. %	105.55%	106.71%	108.13%	99.85%	102.77%	104.50%	100.00%	-
Tax	-149,369	-140,421	-149,169	-134,772	-140,394	-124,737	-118,507	16.63%
YoY %	-6.37%	5.86%	-10.68%	4.00%	-12.55%	-5.26%	-	-
Horiz. %	126.04%	118.49%	125.87%	113.72%	118.47%	105.26%	100.00%	-
NP	732,819	751,499	754,557	699,742	718,598	748,651	717,292	1.43%
YoY %	-2.49%	-0.41%	7.83%	-2.62%	-4.01%	4.37%	-	-
Horiz. %	102.16%	104.77%	105.20%	97.55%	100.18%	104.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	639,513	641,548	634,299	590,672	585,883	614,760	604,464	3.81%
YoY %	-0.32%	1.14%	7.39%	0.82%	-4.70%	1.70%	-	-
Horiz. %	105.80%	106.14%	104.94%	97.72%	96.93%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.93%	15.74%	16.51%	16.15%	16.34%	14.28%	14.18%	-
YoY %	7.56%	-4.66%	2.23%	-1.16%	14.43%	0.71%	-	-
Horiz. %	119.39%	111.00%	116.43%	113.89%	115.23%	100.71%	100.00%	-
Total Cost	4,642,015	4,264,146	4,078,939	3,975,598	3,936,994	4,009,362	3,854,271	13.16%
YoY %	8.86%	4.54%	2.60%	0.98%	-1.80%	4.02%	-	-
Horiz. %	120.44%	110.63%	105.83%	103.15%	102.15%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.80%	1.19%	25.38%	91.46%	-56.92%	5.39%	-	-
Horiz. %	109.40%	110.28%	108.99%	86.92%	45.40%	105.39%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	287,537	289,439	289,439	161,325	161,325	205,678	205,678	24.95%
YoY %	-0.66%	0.00%	79.41%	0.00%	-21.56%	0.00%	-	-
Horiz. %	139.80%	140.72%	140.72%	78.44%	78.44%	100.00%	100.00%	-
Div Payout %	44.96%	45.12%	45.63%	27.31%	27.54%	33.46%	34.03%	-
YoY %	-0.35%	-1.12%	67.08%	-0.84%	-17.69%	-1.67%	-	-
Horiz. %	132.12%	132.59%	134.09%	80.25%	80.93%	98.33%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
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%
YoY %	-0.80%	1.19%	25.38%	91.46%	-56.92%	5.39%	-	-
Horiz. %	109.40%	110.28%	108.99%	86.92%	45.40%	105.39%	100.00%	-
NOSH	4,918,491	2,044,092	2,047,224	2,024,615	2,046,685	2,045,655	1,973,938	83.48%
YoY %	140.62%	-0.15%	1.12%	-1.08%	0.05%	3.63%	-	-
Horiz. %	249.17%	103.55%	103.71%	102.57%	103.69%	103.63%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	13.63%	14.98%	15.61%	14.97%	15.44%	15.73%	15.69%	-
YoY %	-9.01%	-4.04%	4.28%	-3.04%	-1.84%	0.25%	-	-
Horiz. %	86.87%	95.47%	99.49%	95.41%	98.41%	100.25%	100.00%	-
ROE	8.37%	8.33%	8.33%	9.72%	18.47%	8.35%	8.65%	-
YoY %	0.48%	0.00%	-14.30%	-47.37%	121.20%	-3.47%	-	-
Horiz. %	96.76%	96.30%	96.30%	112.37%	213.53%	96.53%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	111.80	245.37	236.10	230.92	227.47	232.59	231.60	-38.38%
YoY %	-54.44%	3.93%	2.24%	1.52%	-2.20%	0.43%	-	-
Horiz. %	48.27%	105.95%	101.94%	99.71%	98.22%	100.43%	100.00%	-
EPS	13.30	31.39	30.98	29.17	28.63	30.05	30.62	-42.55%
YoY %	-57.63%	1.32%	6.21%	1.89%	-4.73%	-1.86%	-	-
Horiz. %	43.44%	102.51%	101.18%	95.26%	93.50%	98.14%	100.00%	-
DPS	5.98	14.14	14.14	7.97	7.88	10.05	10.42	-30.87%
YoY %	-57.71%	0.00%	77.42%	1.14%	-21.59%	-3.55%	-	-
Horiz. %	57.39%	135.70%	135.70%	76.49%	75.62%	96.45%	100.00%	-
NAPS	1.59	3.77	3.72	3.00	1.55	3.60	3.54	-41.26%
YoY %	-57.82%	1.34%	24.00%	93.55%	-56.94%	1.69%	-	-
Horiz. %	44.92%	106.50%	105.08%	84.75%	43.79%	101.69%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,024,615
RPS	86.37	80.60	77.67	75.13	74.81	76.46	73.46	11.36%
YoY %	7.16%	3.77%	3.38%	0.43%	-2.16%	4.08%	-	-
Horiz. %	117.57%	109.72%	105.73%	102.27%	101.84%	104.08%	100.00%	-
EPS	10.28	10.31	10.19	9.49	9.41	9.88	9.71	3.86%
YoY %	-0.29%	1.18%	7.38%	0.85%	-4.76%	1.75%	-	-
Horiz. %	105.87%	106.18%	104.94%	97.73%	96.91%	101.75%	100.00%	-
DPS	4.62	4.65	4.65	2.59	2.59	3.31	3.31	24.81%
YoY %	-0.65%	0.00%	79.54%	0.00%	-21.75%	0.00%	-	-
Horiz. %	139.58%	140.48%	140.48%	78.25%	78.25%	100.00%	100.00%	-
NAPS	1.2284	1.2384	1.2238	0.976	0.5098	1.1834	1.1229	6.15%
YoY %	-0.81%	1.19%	25.39%	91.45%	-56.92%	5.39%	-	-
Horiz. %	109.40%	110.29%	108.99%	86.92%	45.40%	105.39%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	1.46	0.75	1.66	1.41	1.33	1.33	1.30	8.02%
YoY %	94.67%	-54.82%	17.73%	6.02%	0.00%	2.31%	-	-
Horiz. %	112.31%	57.69%	127.69%	108.46%	102.31%	102.31%	100.00%	-
P/EPS	12.25	5.86	12.65	11.14	10.58	10.32	9.80	15.99%
YoY %	109.04%	-53.68%	13.55%	5.29%	2.52%	5.31%	-	-
Horiz. %	125.00%	59.80%	129.08%	113.67%	107.96%	105.31%	100.00%	-
EY	8.16	17.06	7.90	8.98	9.45	9.69	10.21	-13.84%
YoY %	-52.17%	115.95%	-12.03%	-4.97%	-2.48%	-5.09%	-	-
Horiz. %	79.92%	167.09%	77.38%	87.95%	92.56%	94.91%	100.00%	-
DY	3.67	7.68	3.61	2.45	2.60	3.24	3.47	3.79%
YoY %	-52.21%	112.74%	47.35%	-5.77%	-19.75%	-6.63%	-	-
Horiz. %	105.76%	221.33%	104.03%	70.61%	74.93%	93.37%	100.00%	-
P/NAPS	1.03	0.49	1.05	1.08	1.95	0.86	0.85	13.62%
YoY %	110.20%	-53.33%	-2.78%	-44.62%	126.74%	1.18%	-	-
Horiz. %	121.18%	57.65%	123.53%	127.06%	229.41%	101.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
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	1.48	0.67	1.84	1.55	1.42	1.29	1.30	9.00%
YoY %	120.90%	-63.59%	18.71%	9.15%	10.08%	-0.77%	-	-
Horiz. %	113.85%	51.54%	141.54%	119.23%	109.23%	99.23%	100.00%	-
P/EPS	12.40	5.23	14.04	12.31	11.28	9.98	9.83	16.69%
YoY %	137.09%	-62.75%	14.05%	9.13%	13.03%	1.53%	-	-
Horiz. %	126.14%	53.20%	142.83%	125.23%	114.75%	101.53%	100.00%	-
EY	8.06	19.14	7.12	8.13	8.86	10.02	10.17	-14.32%
YoY %	-57.89%	168.82%	-12.42%	-8.24%	-11.58%	-1.47%	-	-
Horiz. %	79.25%	188.20%	70.01%	79.94%	87.12%	98.53%	100.00%	-
DY	3.62	8.62	3.25	2.22	2.44	3.35	3.46	3.05%
YoY %	-58.00%	165.23%	46.40%	-9.02%	-27.16%	-3.18%	-	-
Horiz. %	104.62%	249.13%	93.93%	64.16%	70.52%	96.82%	100.00%	-
P/NAPS	1.04	0.44	1.17	1.20	2.08	0.83	0.85	14.35%
YoY %	136.36%	-62.39%	-2.50%	-42.31%	150.60%	-2.35%	-	-
Horiz. %	122.35%	51.76%	137.65%	141.18%	244.71%	97.65%	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