[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 42.6%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,056,166 4,401,574 5,191,020 4,664,588 4,449,388 4,203,042 4,460,698 -6.10%
PBT 235,836 861,014 806,216 849,130 759,710 948,836 751,544 -17.55%
Tax -64,412 -31,838 -99,712 -130,994 -113,444 -138,308 -150,600 -13.18%
NP 171,424 829,176 706,504 718,136 646,266 810,528 600,944 -18.84%
-
NP to SH 143,162 765,806 642,722 609,710 512,926 768,896 573,042 -20.62%
-
Tax Rate 27.31% 3.70% 12.37% 15.43% 14.93% 14.58% 20.04% -
Total Cost 2,884,742 3,572,398 4,484,516 3,946,452 3,803,122 3,392,514 3,859,754 -4.73%
-
Net Worth 8,234,321 8,188,603 8,037,461 7,575,555 6,656,004 6,195,144 5,533,889 6.84%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 448,423 340,983 285,101 188,022 174,511 172,395 -
Div Payout % - 58.56% 53.05% 46.76% 36.66% 22.70% 30.08% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 8,234,321 8,188,603 8,037,461 7,575,555 6,656,004 6,195,144 5,533,889 6.84%
NOSH 4,933,931 4,926,468 4,919,793 2,036,439 1,880,227 1,745,111 1,723,952 19.13%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.61% 18.84% 13.61% 15.40% 14.52% 19.28% 13.47% -
ROE 1.74% 9.35% 8.00% 8.05% 7.71% 12.41% 10.36% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 62.35 90.30 106.57 229.06 236.64 240.85 258.75 -21.09%
EPS 2.04 14.86 13.16 29.94 27.28 44.06 33.24 -37.16%
DPS 0.00 9.20 7.00 14.00 10.00 10.00 10.00 -
NAPS 1.68 1.68 1.65 3.72 3.54 3.55 3.21 -10.22%
Adjusted Per Share Value based on latest NOSH - 2,047,224
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 53.30 76.76 90.53 81.35 77.60 73.30 77.79 -6.10%
EPS 2.50 13.36 11.21 10.63 8.95 13.41 9.99 -20.59%
DPS 0.00 7.82 5.95 4.97 3.28 3.04 3.01 -
NAPS 1.436 1.4281 1.4017 1.3211 1.1608 1.0804 0.9651 6.84%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.37 1.68 1.55 3.92 3.00 3.44 3.04 -
P/RPS 2.20 1.86 1.45 1.71 1.27 1.43 1.17 11.08%
P/EPS 46.90 10.69 11.75 13.09 11.00 7.81 9.15 31.27%
EY 2.13 9.35 8.51 7.64 9.09 12.81 10.93 -23.83%
DY 0.00 5.48 4.52 3.57 3.33 2.91 3.29 -
P/NAPS 0.82 1.00 0.94 1.05 0.85 0.97 0.95 -2.42%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 21/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 1.35 1.57 1.56 4.35 3.01 3.40 3.13 -
P/RPS 2.17 1.74 1.46 1.90 1.27 1.41 1.21 10.21%
P/EPS 46.22 9.99 11.82 14.53 11.03 7.72 9.42 30.32%
EY 2.16 10.01 8.46 6.88 9.06 12.96 10.62 -23.29%
DY 0.00 5.86 4.49 3.22 3.32 2.94 3.19 -
P/NAPS 0.80 0.93 0.95 1.17 0.85 0.96 0.98 -3.32%

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