[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 4.0%

YoY- -22.73%

Quarter Report

Sunway Berhad Q32016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	4,569,708	5,386,777	4,869,248	4,482,916	4,070,085	4,485,808	4,273,626	1.12%
YoY %	-15.17%	10.63%	8.62%	10.14%	-9.27%	4.96%	-	-
Horiz. %	106.93%	126.05%	113.94%	104.90%	95.24%	104.96%	100.00%	-
PBT	871,765	796,081	828,405	784,533	860,498	748,018	604,300	6.29%
YoY %	9.51%	-3.90%	5.59%	-8.83%	15.04%	23.78%	-	-
Horiz. %	144.26%	131.74%	137.09%	129.83%	142.40%	123.78%	100.00%	-
Tax	-49,302	-102,549	-125,942	-125,906	-134,176	-129,510	-100,529	-11.19%
YoY %	51.92%	18.57%	-0.03%	6.16%	-3.60%	-28.83%	-	-
Horiz. %	49.04%	102.01%	125.28%	125.24%	133.47%	128.83%	100.00%	-
NP	822,462	693,532	702,462	658,626	726,322	618,508	503,770	8.50%
YoY %	18.59%	-1.27%	6.66%	-9.32%	17.43%	22.78%	-	-
Horiz. %	163.26%	137.67%	139.44%	130.74%	144.18%	122.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	755,094	622,225	607,612	533,424	690,342	573,625	472,060	8.13%
YoY %	21.35%	2.40%	13.91%	-22.73%	20.35%	21.52%	-	-
Horiz. %	159.96%	131.81%	128.71%	113.00%	146.24%	121.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.66%	12.88%	15.20%	16.05%	15.59%	17.31%	16.64%	-
YoY %	-56.06%	-15.26%	-5.30%	2.95%	-9.94%	4.03%	-	-
Horiz. %	34.01%	77.40%	91.35%	96.45%	93.69%	104.03%	100.00%	-
Total Cost	3,747,245	4,693,245	4,166,785	3,824,289	3,343,762	3,867,300	3,769,856	-0.10%
YoY %	-20.16%	12.63%	8.96%	14.37%	-13.54%	2.58%	-	-
Horiz. %	99.40%	124.49%	110.53%	101.44%	88.70%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,282,449	8,121,543	7,728,398	6,944,285	6,695,435	5,653,519	3,773,870	13.99%
YoY %	1.98%	5.09%	11.29%	3.72%	18.43%	49.81%	-	-
Horiz. %	219.47%	215.20%	204.79%	184.01%	177.42%	149.81%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	298,817	226,949	191,330	128,597	724,462	114,908	93,181	21.42%
YoY %	31.67%	18.62%	48.78%	-82.25%	530.47%	23.32%	-	-
Horiz. %	320.68%	243.56%	205.33%	138.01%	777.48%	123.32%	100.00%	-
Div Payout %	39.57%	36.47%	31.49%	24.11%	104.94%	20.03%	19.74%	-
YoY %	8.50%	15.81%	30.61%	-77.02%	423.91%	1.47%	-	-
Horiz. %	200.46%	184.75%	159.52%	122.14%	531.61%	101.47%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	8,282,449	8,121,543	7,728,398	6,944,285	6,695,435	5,653,519	3,773,870	13.99%
YoY %	1.98%	5.09%	11.29%	3.72%	18.43%	49.81%	-	-
Horiz. %	219.47%	215.20%	204.79%	184.01%	177.42%	149.81%	100.00%	-
NOSH	4,933,920	4,924,338	2,049,973	1,928,968	1,752,731	1,723,633	1,397,729	23.38%
YoY %	0.19%	140.21%	6.27%	10.05%	1.69%	23.32%	-	-
Horiz. %	353.00%	352.31%	146.66%	138.01%	125.40%	123.32%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	18.00%	12.87%	14.43%	14.69%	17.85%	13.79%	11.79%	-
YoY %	39.86%	-10.81%	-1.77%	-17.70%	29.44%	16.96%	-	-
Horiz. %	152.67%	109.16%	122.39%	124.60%	151.40%	116.96%	100.00%	-
ROE	9.12%	7.66%	7.86%	7.68%	10.31%	10.15%	12.51%	-
YoY %	19.06%	-2.54%	2.34%	-25.51%	1.58%	-18.86%	-	-
Horiz. %	72.90%	61.23%	62.83%	61.39%	82.41%	81.14%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	93.79	110.77	237.53	232.40	232.21	260.25	305.75	-17.86%
YoY %	-15.33%	-53.37%	2.21%	0.08%	-10.77%	-14.88%	-	-
Horiz. %	30.68%	36.23%	77.69%	76.01%	75.95%	85.12%	100.00%	-
EPS	14.53	12.76	29.64	27.65	39.39	33.28	33.77	-13.10%
YoY %	13.87%	-56.95%	7.20%	-29.80%	18.36%	-1.45%	-	-
Horiz. %	43.03%	37.79%	87.77%	81.88%	116.64%	98.55%	100.00%	-
DPS	6.13	4.67	9.33	6.67	41.33	6.67	6.67	-1.39%
YoY %	31.26%	-49.95%	39.88%	-83.86%	519.64%	0.00%	-	-
Horiz. %	91.90%	70.01%	139.88%	100.00%	619.64%	100.00%	100.00%	-
NAPS	1.70	1.67	3.77	3.60	3.82	3.28	2.70	-7.41%
YoY %	1.80%	-55.70%	4.72%	-5.76%	16.46%	21.48%	-	-
Horiz. %	62.96%	61.85%	139.63%	133.33%	141.48%	121.48%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,045,655
RPS	79.69	93.94	84.92	78.18	70.98	78.23	74.53	1.12%
YoY %	-15.17%	10.62%	8.62%	10.14%	-9.27%	4.96%	-	-
Horiz. %	106.92%	126.04%	113.94%	104.90%	95.24%	104.96%	100.00%	-
EPS	13.17	10.85	10.60	9.30	12.04	10.00	8.23	8.14%
YoY %	21.38%	2.36%	13.98%	-22.76%	20.40%	21.51%	-	-
Horiz. %	160.02%	131.83%	128.80%	113.00%	146.29%	121.51%	100.00%	-
DPS	5.21	3.96	3.34	2.24	12.63	2.00	1.63	21.35%
YoY %	31.57%	18.56%	49.11%	-82.26%	531.50%	22.70%	-	-
Horiz. %	319.63%	242.94%	204.91%	137.42%	774.85%	122.70%	100.00%	-
NAPS	1.4444	1.4164	1.3478	1.2111	1.1677	0.986	0.6581	13.99%
YoY %	1.98%	5.09%	11.29%	3.72%	18.43%	49.83%	-	-
Horiz. %	219.48%	215.23%	204.80%	184.03%	177.44%	149.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.72	1.51	1.84	3.10	3.15	3.44	3.21	-
P/RPS	1.83	1.36	0.77	1.33	1.36	1.32	1.05	9.69%
YoY %	34.56%	76.62%	-42.11%	-2.21%	3.03%	25.71%	-	-
Horiz. %	174.29%	129.52%	73.33%	126.67%	129.52%	125.71%	100.00%	-
P/EPS	11.10	11.80	6.21	11.21	8.00	10.34	9.50	2.62%
YoY %	-5.93%	90.02%	-44.60%	40.13%	-22.63%	8.84%	-	-
Horiz. %	116.84%	124.21%	65.37%	118.00%	84.21%	108.84%	100.00%	-
EY	9.01	8.47	16.11	8.92	12.50	9.67	10.52	-2.54%
YoY %	6.38%	-47.42%	80.61%	-28.64%	29.27%	-8.08%	-	-
Horiz. %	85.65%	80.51%	153.14%	84.79%	118.82%	91.92%	100.00%	-
DY	3.57	3.09	5.07	2.15	13.12	1.94	2.08	9.41%
YoY %	15.53%	-39.05%	135.81%	-83.61%	576.29%	-6.73%	-	-
Horiz. %	171.63%	148.56%	243.75%	103.37%	630.77%	93.27%	100.00%	-
P/NAPS	1.01	0.90	0.49	0.86	0.82	1.05	1.19	-2.69%
YoY %	12.22%	83.67%	-43.02%	4.88%	-21.90%	-11.76%	-	-
Horiz. %	84.87%	75.63%	41.18%	72.27%	68.91%	88.24%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	21/11/18	27/11/17	25/11/16	26/11/15	18/11/14	29/11/13	-
Price	1.77	1.45	1.64	3.00	3.06	3.23	2.65	-
P/RPS	1.89	1.31	0.69	1.29	1.32	1.24	0.87	13.79%
YoY %	44.27%	89.86%	-46.51%	-2.27%	6.45%	42.53%	-	-
Horiz. %	217.24%	150.57%	79.31%	148.28%	151.72%	142.53%	100.00%	-
P/EPS	11.42	11.33	5.53	10.85	7.77	9.71	7.85	6.44%
YoY %	0.79%	104.88%	-49.03%	39.64%	-19.98%	23.69%	-	-
Horiz. %	145.48%	144.33%	70.45%	138.22%	98.98%	123.69%	100.00%	-
EY	8.76	8.82	18.07	9.22	12.87	10.30	12.74	-6.04%
YoY %	-0.68%	-51.19%	95.99%	-28.36%	24.95%	-19.15%	-	-
Horiz. %	68.76%	69.23%	141.84%	72.37%	101.02%	80.85%	100.00%	-
DY	3.47	3.22	5.69	2.22	13.51	2.06	2.52	5.47%
YoY %	7.76%	-43.41%	156.31%	-83.57%	555.83%	-18.25%	-	-
Horiz. %	137.70%	127.78%	225.79%	88.10%	536.11%	81.75%	100.00%	-
P/NAPS	1.04	0.87	0.44	0.83	0.80	0.98	0.98	0.99%
YoY %	19.54%	97.73%	-46.99%	3.75%	-18.37%	0.00%	-	-
Horiz. %	106.12%	88.78%	44.90%	84.69%	81.63%	100.00%	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