[SUNWAY] YoY TTM 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- 1.14%

YoY- 4.36%

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
TTM Result
Revenue	3,908,470	4,797,481	5,762,981	5,015,645	4,758,013	4,246,349	4,694,285	-3.00%
YoY %	-18.53%	-16.75%	14.90%	5.41%	12.05%	-9.54%	-	-
Horiz. %	83.26%	102.20%	122.77%	106.85%	101.36%	90.46%	100.00%	-
PBT	549,674	907,407	857,945	891,920	873,388	1,044,602	1,815,230	-18.03%
YoY %	-39.42%	5.77%	-3.81%	2.12%	-16.39%	-42.45%	-	-
Horiz. %	30.28%	49.99%	47.26%	49.14%	48.11%	57.55%	100.00%	-
Tax	-98,543	-81,702	-131,824	-140,421	-124,737	-152,092	-158,774	-7.63%
YoY %	-20.61%	38.02%	6.12%	-12.57%	17.99%	4.21%	-	-
Horiz. %	62.06%	51.46%	83.03%	88.44%	78.56%	95.79%	100.00%	-
NP	451,131	825,705	726,121	751,499	748,651	892,510	1,656,456	-19.47%
YoY %	-45.36%	13.71%	-3.38%	0.38%	-16.12%	-46.12%	-	-
Horiz. %	27.23%	49.85%	43.84%	45.37%	45.20%	53.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,724	758,643	650,473	641,548	614,760	821,549	1,558,867	-20.11%
YoY %	-46.65%	16.63%	1.39%	4.36%	-25.17%	-47.30%	-	-
Horiz. %	25.96%	48.67%	41.73%	41.15%	39.44%	52.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.93%	9.00%	15.37%	15.74%	14.28%	14.56%	8.75%	-
YoY %	99.22%	-41.44%	-2.35%	10.22%	-1.92%	66.40%	-	-
Horiz. %	204.91%	102.86%	175.66%	179.89%	163.20%	166.40%	100.00%	-
Total Cost	3,457,339	3,971,776	5,036,860	4,264,146	4,009,362	3,353,839	3,037,829	2.17%
YoY %	-12.95%	-21.15%	18.12%	6.35%	19.55%	10.40%	-	-
Horiz. %	113.81%	130.74%	165.80%	140.37%	131.98%	110.40%	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	7,706,227	7,364,358	6,753,851	5,651,431	6.78%
YoY %	1.19%	1.98%	5.39%	4.64%	9.04%	19.51%	-	-
Horiz. %	148.30%	146.55%	143.71%	136.36%	130.31%	119.51%	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	218,068	399,911	314,723	289,439	205,678	191,506	172,358	3.99%
YoY %	-45.47%	27.07%	8.74%	40.72%	7.40%	11.11%	-	-
Horiz. %	126.52%	232.02%	182.60%	167.93%	119.33%	111.11%	100.00%	-
Div Payout %	53.88%	52.71%	48.38%	45.12%	33.46%	23.31%	11.06%	-
YoY %	2.22%	8.95%	7.23%	34.85%	43.54%	110.76%	-	-
Horiz. %	487.16%	476.58%	437.43%	407.96%	302.53%	210.76%	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	7,706,227	7,364,358	6,753,851	5,651,431	6.78%
YoY %	1.19%	1.98%	5.39%	4.64%	9.04%	19.51%	-	-
Horiz. %	148.30%	146.55%	143.71%	136.36%	130.31%	119.51%	100.00%	-
NOSH	4,933,931	4,933,920	4,924,338	2,044,092	2,045,655	1,768,023	1,722,997	19.14%
YoY %	0.00%	0.19%	140.91%	-0.08%	15.70%	2.61%	-	-
Horiz. %	286.36%	286.36%	285.80%	118.64%	118.73%	102.61%	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	11.54%	17.21%	12.60%	14.98%	15.73%	21.02%	35.29%	-
YoY %	-32.95%	36.59%	-15.89%	-4.77%	-25.17%	-40.44%	-	-
Horiz. %	32.70%	48.77%	35.70%	42.45%	44.57%	59.56%	100.00%	-
ROE	4.83%	9.16%	8.01%	8.33%	8.35%	12.16%	27.58%	-
YoY %	-47.27%	14.36%	-3.84%	-0.24%	-31.33%	-55.91%	-	-
Horiz. %	17.51%	33.21%	29.04%	30.20%	30.28%	44.09%	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	79.74	98.47	118.50	245.37	232.59	240.17	272.45	-18.50%
YoY %	-19.02%	-16.90%	-51.71%	5.49%	-3.16%	-11.85%	-	-
Horiz. %	29.27%	36.14%	43.49%	90.06%	85.37%	88.15%	100.00%	-
EPS	8.26	15.57	13.38	31.39	30.05	46.47	90.47	-32.87%
YoY %	-46.95%	16.37%	-57.37%	4.46%	-35.33%	-48.63%	-	-
Horiz. %	9.13%	17.21%	14.79%	34.70%	33.22%	51.37%	100.00%	-
DPS	4.50	8.22	6.50	14.14	10.05	10.83	10.00	-12.45%
YoY %	-45.26%	26.46%	-54.03%	40.70%	-7.20%	8.30%	-	-
Horiz. %	45.00%	82.20%	65.00%	141.40%	100.50%	108.30%	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	62.81	77.09	92.61	80.60	76.46	68.24	75.43	-3.00%
YoY %	-18.52%	-16.76%	14.90%	5.41%	12.05%	-9.53%	-	-
Horiz. %	83.27%	102.20%	122.78%	106.85%	101.37%	90.47%	100.00%	-
EPS	6.50	12.19	10.45	10.31	9.88	13.20	25.05	-20.11%
YoY %	-46.68%	16.65%	1.36%	4.35%	-25.15%	-47.31%	-	-
Horiz. %	25.95%	48.66%	41.72%	41.16%	39.44%	52.69%	100.00%	-
DPS	3.50	6.43	5.06	4.65	3.31	3.08	2.77	3.97%
YoY %	-45.57%	27.08%	8.82%	40.48%	7.47%	11.19%	-	-
Horiz. %	126.35%	232.13%	182.67%	167.87%	119.49%	111.19%	100.00%	-
NAPS	1.3468	1.3309	1.3051	1.2384	1.1834	1.0853	0.9082	6.78%
YoY %	1.19%	1.98%	5.39%	4.65%	9.04%	19.50%	-	-
Horiz. %	148.29%	146.54%	143.70%	136.36%	130.30%	119.50%	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	1.72	1.75	1.27	0.75	1.33	1.31	1.26	5.31%
YoY %	-1.71%	37.80%	69.33%	-43.61%	1.53%	3.97%	-	-
Horiz. %	136.51%	138.89%	100.79%	59.52%	105.56%	103.97%	100.00%	-
P/EPS	16.59	11.05	11.29	5.86	10.32	6.78	3.80	27.81%
YoY %	50.14%	-2.13%	92.66%	-43.22%	52.21%	78.42%	-	-
Horiz. %	436.58%	290.79%	297.11%	154.21%	271.58%	178.42%	100.00%	-
EY	6.03	9.05	8.86	17.06	9.69	14.75	26.30	-21.74%
YoY %	-33.37%	2.14%	-48.07%	76.06%	-34.31%	-43.92%	-	-
Horiz. %	22.93%	34.41%	33.69%	64.87%	36.84%	56.08%	100.00%	-
DY	3.28	4.78	4.30	7.68	3.24	3.44	2.91	2.01%
YoY %	-31.38%	11.16%	-44.01%	137.04%	-5.81%	18.21%	-	-
Horiz. %	112.71%	164.26%	147.77%	263.92%	111.34%	118.21%	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	1.71	1.80	1.22	0.67	1.29	1.27	1.19	6.22%
YoY %	-5.00%	47.54%	82.09%	-48.06%	1.57%	6.72%	-	-
Horiz. %	143.70%	151.26%	102.52%	56.30%	108.40%	106.72%	100.00%	-
P/EPS	16.47	11.37	10.84	5.23	9.98	6.59	3.57	28.99%
YoY %	44.85%	4.89%	107.27%	-47.60%	51.44%	84.59%	-	-
Horiz. %	461.34%	318.49%	303.64%	146.50%	279.55%	184.59%	100.00%	-
EY	6.07	8.80	9.22	19.14	10.02	15.19	28.01	-22.48%
YoY %	-31.02%	-4.56%	-51.83%	91.02%	-34.04%	-45.77%	-	-
Horiz. %	21.67%	31.42%	32.92%	68.33%	35.77%	54.23%	100.00%	-
DY	3.31	4.64	4.48	8.62	3.35	3.54	3.10	1.09%
YoY %	-28.66%	3.57%	-48.03%	157.31%	-5.37%	14.19%	-	-
Horiz. %	106.77%	149.68%	144.52%	278.06%	108.06%	114.19%	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