[SUNWAY] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 151.19%

YoY- -33.29%

Quarter Report

Sunway Berhad Q22016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	2,200,787	2,595,510	2,332,294	2,224,694	2,101,521	2,230,349	2,139,075	0.47%
YoY %	-15.21%	11.29%	4.84%	5.86%	-5.78%	4.27%	-	-
Horiz. %	102.88%	121.34%	109.03%	104.00%	98.24%	104.27%	100.00%	-
PBT	430,507	403,108	424,565	379,855	474,418	375,772	335,030	4.26%
YoY %	6.80%	-5.05%	11.77%	-19.93%	26.25%	12.16%	-	-
Horiz. %	128.50%	120.32%	126.72%	113.38%	141.60%	112.16%	100.00%	-
Tax	-15,919	-49,856	-65,497	-56,722	-69,154	-75,300	-58,799	-19.56%
YoY %	68.07%	23.88%	-15.47%	17.98%	8.16%	-28.06%	-	-
Horiz. %	27.07%	84.79%	111.39%	96.47%	117.61%	128.06%	100.00%	-
NP	414,588	353,252	359,068	323,133	405,264	300,472	276,231	6.99%
YoY %	17.36%	-1.62%	11.12%	-20.27%	34.88%	8.78%	-	-
Horiz. %	150.09%	127.88%	129.99%	116.98%	146.71%	108.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,903	321,361	304,855	256,463	384,448	286,521	260,900	6.59%
YoY %	19.15%	5.41%	18.87%	-33.29%	34.18%	9.82%	-	-
Horiz. %	146.76%	123.17%	116.85%	98.30%	147.35%	109.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.70%	12.37%	15.43%	14.93%	14.58%	20.04%	17.55%	-
YoY %	-70.09%	-19.83%	3.35%	2.40%	-27.25%	14.19%	-	-
Horiz. %	21.08%	70.48%	87.92%	85.07%	83.08%	114.19%	100.00%	-
Total Cost	1,786,199	2,242,258	1,973,226	1,901,561	1,696,257	1,929,877	1,862,844	-0.69%
YoY %	-20.34%	13.63%	3.77%	12.10%	-12.11%	3.60%	-	-
Horiz. %	95.89%	120.37%	105.93%	102.08%	91.06%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	5,533,889	3,747,449	13.90%
YoY %	1.88%	6.10%	13.82%	7.44%	11.95%	47.67%	-	-
Horiz. %	218.51%	214.48%	202.15%	177.61%	165.32%	147.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	224,211	170,491	142,550	94,011	87,255	86,197	64,611	23.03%
YoY %	31.51%	19.60%	51.63%	7.74%	1.23%	33.41%	-	-
Horiz. %	347.02%	263.87%	220.63%	145.50%	135.05%	133.41%	100.00%	-
Div Payout %	58.56%	53.05%	46.76%	36.66%	22.70%	30.08%	24.76%	-
YoY %	10.39%	13.45%	27.55%	61.50%	-24.53%	21.49%	-	-
Horiz. %	236.51%	214.26%	188.85%	148.06%	91.68%	121.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	8,188,603	8,037,461	7,575,555	6,656,004	6,195,144	5,533,889	3,747,449	13.90%
YoY %	1.88%	6.10%	13.82%	7.44%	11.95%	47.67%	-	-
Horiz. %	218.51%	214.48%	202.15%	177.61%	165.32%	147.67%	100.00%	-
NOSH	4,926,468	4,919,793	2,036,439	1,880,227	1,745,111	1,723,952	1,292,223	24.97%
YoY %	0.14%	141.59%	8.31%	7.74%	1.23%	33.41%	-	-
Horiz. %	381.24%	380.72%	157.59%	145.50%	135.05%	133.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.84%	13.61%	15.40%	14.52%	19.28%	13.47%	12.91%	-
YoY %	38.43%	-11.62%	6.06%	-24.69%	43.13%	4.34%	-	-
Horiz. %	145.93%	105.42%	119.29%	112.47%	149.34%	104.34%	100.00%	-
ROE	4.68%	4.00%	4.02%	3.85%	6.21%	5.18%	6.96%	-
YoY %	17.00%	-0.50%	4.42%	-38.00%	19.88%	-25.57%	-	-
Horiz. %	67.24%	57.47%	57.76%	55.32%	89.22%	74.43%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	45.15	53.28	114.53	118.32	120.42	129.37	165.53	-19.46%
YoY %	-15.26%	-53.48%	-3.20%	-1.74%	-6.92%	-21.84%	-	-
Horiz. %	27.28%	32.19%	69.19%	71.48%	72.75%	78.16%	100.00%	-
EPS	7.43	6.58	14.97	13.64	22.03	16.62	20.19	-15.34%
YoY %	12.92%	-56.05%	9.75%	-38.08%	32.55%	-17.68%	-	-
Horiz. %	36.80%	32.59%	74.15%	67.56%	109.11%	82.32%	100.00%	-
DPS	4.60	3.50	7.00	5.00	5.00	5.00	5.00	-1.37%
YoY %	31.43%	-50.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	92.00%	70.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.68	1.65	3.72	3.54	3.55	3.21	2.90	-8.69%
YoY %	1.82%	-55.65%	5.08%	-0.28%	10.59%	10.69%	-	-
Horiz. %	57.93%	56.90%	128.28%	122.07%	122.41%	110.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,973,938
RPS	35.37	41.71	37.48	35.75	33.77	35.84	34.37	0.47%
YoY %	-15.20%	11.29%	4.84%	5.86%	-5.78%	4.28%	-	-
Horiz. %	102.91%	121.36%	109.05%	104.02%	98.25%	104.28%	100.00%	-
EPS	6.15	5.16	4.90	4.12	6.18	4.60	4.19	6.60%
YoY %	19.19%	5.31%	18.93%	-33.33%	34.35%	9.79%	-	-
Horiz. %	146.78%	123.15%	116.95%	98.33%	147.49%	109.79%	100.00%	-
DPS	3.60	2.74	2.29	1.51	1.40	1.39	1.04	22.98%
YoY %	31.39%	19.65%	51.66%	7.86%	0.72%	33.65%	-	-
Horiz. %	346.15%	263.46%	220.19%	145.19%	134.62%	133.65%	100.00%	-
NAPS	1.3159	1.2916	1.2174	1.0696	0.9955	0.8893	0.6022	13.90%
YoY %	1.88%	6.09%	13.82%	7.44%	11.94%	47.68%	-	-
Horiz. %	218.52%	214.48%	202.16%	177.62%	165.31%	147.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.68	1.55	3.92	3.00	3.44	3.04	3.54	-
P/RPS	3.72	2.91	3.42	2.54	2.86	2.35	2.14	9.64%
YoY %	27.84%	-14.91%	34.65%	-11.19%	21.70%	9.81%	-	-
Horiz. %	173.83%	135.98%	159.81%	118.69%	133.64%	109.81%	100.00%	-
P/EPS	21.39	23.49	26.19	21.99	15.62	18.29	17.53	3.37%
YoY %	-8.94%	-10.31%	19.10%	40.78%	-14.60%	4.34%	-	-
Horiz. %	122.02%	134.00%	149.40%	125.44%	89.10%	104.34%	100.00%	-
EY	4.68	4.26	3.82	4.55	6.40	5.47	5.70	-3.23%
YoY %	9.86%	11.52%	-16.04%	-28.91%	17.00%	-4.04%	-	-
Horiz. %	82.11%	74.74%	67.02%	79.82%	112.28%	95.96%	100.00%	-
DY	2.74	2.26	1.79	1.67	1.45	1.64	1.41	11.70%
YoY %	21.24%	26.26%	7.19%	15.17%	-11.59%	16.31%	-	-
Horiz. %	194.33%	160.28%	126.95%	118.44%	102.84%	116.31%	100.00%	-
P/NAPS	1.00	0.94	1.05	0.85	0.97	0.95	1.22	-3.25%
YoY %	6.38%	-10.48%	23.53%	-12.37%	2.11%	-22.13%	-	-
Horiz. %	81.97%	77.05%	86.07%	69.67%	79.51%	77.87%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	21/08/18	29/08/17	29/08/16	27/08/15	28/08/14	29/08/13	-
Price	1.57	1.56	4.35	3.01	3.40	3.13	2.75	-
P/RPS	3.48	2.93	3.80	2.54	2.82	2.42	1.66	13.12%
YoY %	18.77%	-22.89%	49.61%	-9.93%	16.53%	45.78%	-	-
Horiz. %	209.64%	176.51%	228.92%	153.01%	169.88%	145.78%	100.00%	-
P/EPS	19.99	23.65	29.06	22.07	15.43	18.83	13.62	6.60%
YoY %	-15.48%	-18.62%	31.67%	43.03%	-18.06%	38.25%	-	-
Horiz. %	146.77%	173.64%	213.36%	162.04%	113.29%	138.25%	100.00%	-
EY	5.00	4.23	3.44	4.53	6.48	5.31	7.34	-6.19%
YoY %	18.20%	22.97%	-24.06%	-30.09%	22.03%	-27.66%	-	-
Horiz. %	68.12%	57.63%	46.87%	61.72%	88.28%	72.34%	100.00%	-
DY	2.93	2.24	1.61	1.66	1.47	1.60	1.82	8.25%
YoY %	30.80%	39.13%	-3.01%	12.93%	-8.13%	-12.09%	-	-
Horiz. %	160.99%	123.08%	88.46%	91.21%	80.77%	87.91%	100.00%	-
P/NAPS	0.93	0.95	1.17	0.85	0.96	0.98	0.95	-0.35%
YoY %	-2.11%	-18.80%	37.65%	-11.46%	-2.04%	3.16%	-	-
Horiz. %	97.89%	100.00%	123.16%	89.47%	101.05%	103.16%	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