[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -0.34%

YoY- 13.91%

Quarter Report

Sunway Berhad Q32017.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	3,407,072	4,569,708	5,386,777	4,869,248	4,482,916	4,070,085	4,485,808	-4.47%
YoY %	-25.44%	-15.17%	10.63%	8.62%	10.14%	-9.27%	-	-
Horiz. %	75.95%	101.87%	120.08%	108.55%	99.94%	90.73%	100.00%	-
PBT	385,688	871,765	796,081	828,405	784,533	860,498	748,018	-10.44%
YoY %	-55.76%	9.51%	-3.90%	5.59%	-8.83%	15.04%	-	-
Horiz. %	51.56%	116.54%	106.43%	110.75%	104.88%	115.04%	100.00%	-
Tax	-76,301	-49,302	-102,549	-125,942	-125,906	-134,176	-129,510	-8.43%
YoY %	-54.76%	51.92%	18.57%	-0.03%	6.16%	-3.60%	-	-
Horiz. %	58.92%	38.07%	79.18%	97.25%	97.22%	103.60%	100.00%	-
NP	309,386	822,462	693,532	702,462	658,626	726,322	618,508	-10.89%
YoY %	-62.38%	18.59%	-1.27%	6.66%	-9.32%	17.43%	-	-
Horiz. %	50.02%	132.98%	112.13%	113.57%	106.49%	117.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,549	755,094	622,225	607,612	533,424	690,342	573,625	-11.65%
YoY %	-63.91%	21.35%	2.40%	13.91%	-22.73%	20.35%	-	-
Horiz. %	47.51%	131.64%	108.47%	105.92%	92.99%	120.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.78%	5.66%	12.88%	15.20%	16.05%	15.59%	17.31%	-
YoY %	249.47%	-56.06%	-15.26%	-5.30%	2.95%	-9.94%	-	-
Horiz. %	114.27%	32.70%	74.41%	87.81%	92.72%	90.06%	100.00%	-
Total Cost	3,097,685	3,747,245	4,693,245	4,166,785	3,824,289	3,343,762	3,867,300	-3.62%
YoY %	-17.33%	-20.16%	12.63%	8.96%	14.37%	-13.54%	-	-
Horiz. %	80.10%	96.90%	121.36%	107.74%	98.89%	86.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,381,349	8,282,449	8,121,543	7,728,398	6,944,285	6,695,435	5,653,519	6.77%
YoY %	1.19%	1.98%	5.09%	11.29%	3.72%	18.43%	-	-
Horiz. %	148.25%	146.50%	143.65%	136.70%	122.83%	118.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	298,817	226,949	191,330	128,597	724,462	114,908	-
YoY %	-	31.67%	18.62%	48.78%	-82.25%	530.47%	-	-
Horiz. %	-	260.05%	197.50%	166.51%	111.91%	630.47%	100.00%	-
Div Payout %	-	39.57%	36.47%	31.49%	24.11%	104.94%	20.03%	-
YoY %	-	8.50%	15.81%	30.61%	-77.02%	423.91%	-	-
Horiz. %	-	197.55%	182.08%	157.21%	120.37%	523.91%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	8,381,349	8,282,449	8,121,543	7,728,398	6,944,285	6,695,435	5,653,519	6.77%
YoY %	1.19%	1.98%	5.09%	11.29%	3.72%	18.43%	-	-
Horiz. %	148.25%	146.50%	143.65%	136.70%	122.83%	118.43%	100.00%	-
NOSH	4,933,931	4,933,920	4,924,338	2,049,973	1,928,968	1,752,731	1,723,633	19.13%
YoY %	0.00%	0.19%	140.21%	6.27%	10.05%	1.69%	-	-
Horiz. %	286.25%	286.25%	285.70%	118.93%	111.91%	101.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	9.08%	18.00%	12.87%	14.43%	14.69%	17.85%	13.79%	-
YoY %	-49.56%	39.86%	-10.81%	-1.77%	-17.70%	29.44%	-	-
Horiz. %	65.84%	130.53%	93.33%	104.64%	106.53%	129.44%	100.00%	-
ROE	3.25%	9.12%	7.66%	7.86%	7.68%	10.31%	10.15%	-
YoY %	-64.36%	19.06%	-2.54%	2.34%	-25.51%	1.58%	-	-
Horiz. %	32.02%	89.85%	75.47%	77.44%	75.67%	101.58%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	69.51	93.79	110.77	237.53	232.40	232.21	260.25	-19.73%
YoY %	-25.89%	-15.33%	-53.37%	2.21%	0.08%	-10.77%	-	-
Horiz. %	26.71%	36.04%	42.56%	91.27%	89.30%	89.23%	100.00%	-
EPS	4.69	14.53	12.76	29.64	27.65	39.39	33.28	-27.84%
YoY %	-67.72%	13.87%	-56.95%	7.20%	-29.80%	18.36%	-	-
Horiz. %	14.09%	43.66%	38.34%	89.06%	83.08%	118.36%	100.00%	-
DPS	0.00	6.13	4.67	9.33	6.67	41.33	6.67	-
YoY %	0.00%	31.26%	-49.95%	39.88%	-83.86%	519.64%	-	-
Horiz. %	0.00%	91.90%	70.01%	139.88%	100.00%	619.64%	100.00%	-
NAPS	1.71	1.70	1.67	3.77	3.60	3.82	3.28	-10.27%
YoY %	0.59%	1.80%	-55.70%	4.72%	-5.76%	16.46%	-	-
Horiz. %	52.13%	51.83%	50.91%	114.94%	109.76%	116.46%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,044,092
RPS	59.42	79.69	93.94	84.92	78.18	70.98	78.23	-4.47%
YoY %	-25.44%	-15.17%	10.62%	8.62%	10.14%	-9.27%	-	-
Horiz. %	75.96%	101.87%	120.08%	108.55%	99.94%	90.73%	100.00%	-
EPS	4.75	13.17	10.85	10.60	9.30	12.04	10.00	-11.65%
YoY %	-63.93%	21.38%	2.36%	13.98%	-22.76%	20.40%	-	-
Horiz. %	47.50%	131.70%	108.50%	106.00%	93.00%	120.40%	100.00%	-
DPS	0.00	5.21	3.96	3.34	2.24	12.63	2.00	-
YoY %	0.00%	31.57%	18.56%	49.11%	-82.26%	531.50%	-	-
Horiz. %	0.00%	260.50%	198.00%	167.00%	112.00%	631.50%	100.00%	-
NAPS	1.4617	1.4444	1.4164	1.3478	1.2111	1.1677	0.986	6.77%
YoY %	1.20%	1.98%	5.09%	11.29%	3.72%	18.43%	-	-
Horiz. %	148.25%	146.49%	143.65%	136.69%	122.83%	118.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.37	1.72	1.51	1.84	3.10	3.15	3.44	-
P/RPS	1.97	1.83	1.36	0.77	1.33	1.36	1.32	6.89%
YoY %	7.65%	34.56%	76.62%	-42.11%	-2.21%	3.03%	-	-
Horiz. %	149.24%	138.64%	103.03%	58.33%	100.76%	103.03%	100.00%	-
P/EPS	24.64	11.10	11.80	6.21	11.21	8.00	10.34	15.55%
YoY %	121.98%	-5.93%	90.02%	-44.60%	40.13%	-22.63%	-	-
Horiz. %	238.30%	107.35%	114.12%	60.06%	108.41%	77.37%	100.00%	-
EY	4.06	9.01	8.47	16.11	8.92	12.50	9.67	-13.45%
YoY %	-54.94%	6.38%	-47.42%	80.61%	-28.64%	29.27%	-	-
Horiz. %	41.99%	93.17%	87.59%	166.60%	92.24%	129.27%	100.00%	-
DY	0.00	3.57	3.09	5.07	2.15	13.12	1.94	-
YoY %	0.00%	15.53%	-39.05%	135.81%	-83.61%	576.29%	-	-
Horiz. %	0.00%	184.02%	159.28%	261.34%	110.82%	676.29%	100.00%	-
P/NAPS	0.80	1.01	0.90	0.49	0.86	0.82	1.05	-4.42%
YoY %	-20.79%	12.22%	83.67%	-43.02%	4.88%	-21.90%	-	-
Horiz. %	76.19%	96.19%	85.71%	46.67%	81.90%	78.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	21/11/19	21/11/18	27/11/17	25/11/16	26/11/15	18/11/14	-
Price	1.36	1.77	1.45	1.64	3.00	3.06	3.23	-
P/RPS	1.96	1.89	1.31	0.69	1.29	1.32	1.24	7.92%
YoY %	3.70%	44.27%	89.86%	-46.51%	-2.27%	6.45%	-	-
Horiz. %	158.06%	152.42%	105.65%	55.65%	104.03%	106.45%	100.00%	-
P/EPS	24.46	11.42	11.33	5.53	10.85	7.77	9.71	16.63%
YoY %	114.19%	0.79%	104.88%	-49.03%	39.64%	-19.98%	-	-
Horiz. %	251.91%	117.61%	116.68%	56.95%	111.74%	80.02%	100.00%	-
EY	4.09	8.76	8.82	18.07	9.22	12.87	10.30	-14.25%
YoY %	-53.31%	-0.68%	-51.19%	95.99%	-28.36%	24.95%	-	-
Horiz. %	39.71%	85.05%	85.63%	175.44%	89.51%	124.95%	100.00%	-
DY	0.00	3.47	3.22	5.69	2.22	13.51	2.06	-
YoY %	0.00%	7.76%	-43.41%	156.31%	-83.57%	555.83%	-	-
Horiz. %	0.00%	168.45%	156.31%	276.21%	107.77%	655.83%	100.00%	-
P/NAPS	0.80	1.04	0.87	0.44	0.83	0.80	0.98	-3.32%
YoY %	-23.08%	19.54%	97.73%	-46.99%	3.75%	-18.37%	-	-
Horiz. %	81.63%	106.12%	88.78%	44.90%	84.69%	81.63%	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