[SUNWAY] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -6.07%

YoY- -11.4%

Quarter Report

Sunway Berhad Q12016.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	5,225,444	5,591,942	4,675,340	4,457,395	4,592,414	4,479,845	4,125,868	4.01%
YoY %	-6.55%	19.61%	4.89%	-2.94%	2.51%	8.58%	-	-
Horiz. %	126.65%	135.53%	113.32%	108.04%	111.31%	108.58%	100.00%	-
PBT	867,021	889,958	834,514	912,942	1,011,537	1,727,120	670,177	4.38%
YoY %	-2.58%	6.64%	-8.59%	-9.75%	-41.43%	157.71%	-	-
Horiz. %	129.37%	132.79%	124.52%	136.22%	150.94%	257.71%	100.00%	-
Tax	-123,554	-145,433	-134,772	-127,704	-154,227	-141,139	-133,223	-1.24%
YoY %	15.04%	-7.91%	-5.53%	17.20%	-9.27%	-5.94%	-	-
Horiz. %	92.74%	109.17%	101.16%	95.86%	115.77%	105.94%	100.00%	-
NP	743,467	744,525	699,742	785,238	857,310	1,585,981	536,954	5.57%
YoY %	-0.14%	6.40%	-10.89%	-8.41%	-45.94%	195.37%	-	-
Horiz. %	138.46%	138.66%	130.32%	146.24%	159.66%	295.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	673,480	653,524	590,672	688,010	776,561	1,496,128	485,720	5.59%
YoY %	3.05%	10.64%	-14.15%	-11.40%	-48.10%	208.02%	-	-
Horiz. %	138.66%	134.55%	121.61%	141.65%	159.88%	308.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.25%	16.34%	16.15%	13.99%	15.25%	8.17%	19.88%	-
YoY %	-12.79%	1.18%	15.44%	-8.26%	86.66%	-58.90%	-	-
Horiz. %	71.68%	82.19%	81.24%	70.37%	76.71%	41.10%	100.00%	-
Total Cost	4,481,977	4,847,417	3,975,598	3,672,157	3,735,104	2,893,864	3,588,914	3.77%
YoY %	-7.54%	21.93%	8.26%	-1.69%	29.07%	-19.37%	-	-
Horiz. %	124.88%	135.07%	110.77%	102.32%	104.07%	80.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	5,432,313	2,583,594	20.84%
YoY %	-0.29%	32.90%	-4.32%	3.99%	12.37%	110.26%	-	-
Horiz. %	311.56%	312.45%	235.09%	245.70%	236.28%	210.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	346,191	287,537	161,325	194,835	189,833	150,800	77,533	28.30%
YoY %	20.40%	78.23%	-17.20%	2.63%	25.88%	94.50%	-	-
Horiz. %	446.51%	370.86%	208.07%	251.29%	244.84%	194.50%	100.00%	-
Div Payout %	51.40%	44.00%	27.31%	28.32%	24.45%	10.08%	15.96%	-
YoY %	16.82%	61.11%	-3.57%	15.83%	142.56%	-36.84%	-	-
Horiz. %	322.06%	275.69%	171.12%	177.44%	153.20%	63.16%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	8,049,318	8,072,421	6,073,846	6,347,785	6,104,388	5,432,313	2,583,594	20.84%
YoY %	-0.29%	32.90%	-4.32%	3.99%	12.37%	110.26%	-	-
Horiz. %	311.56%	312.45%	235.09%	245.70%	236.28%	210.26%	100.00%	-
NOSH	4,924,901	4,919,127	2,024,615	1,788,108	1,734,201	1,724,543	1,291,797	24.97%
YoY %	0.12%	142.97%	13.23%	3.11%	0.56%	33.50%	-	-
Horiz. %	381.24%	380.80%	156.73%	138.42%	134.25%	133.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	14.23%	13.31%	14.97%	17.62%	18.67%	35.40%	13.01%	-
YoY %	6.91%	-11.09%	-15.04%	-5.62%	-47.26%	172.10%	-	-
Horiz. %	109.38%	102.31%	115.07%	135.43%	143.50%	272.10%	100.00%	-
ROE	8.37%	8.10%	9.72%	10.84%	12.72%	27.54%	18.80%	-
YoY %	3.33%	-16.67%	-10.33%	-14.78%	-53.81%	46.49%	-	-
Horiz. %	44.52%	43.09%	51.70%	57.66%	67.66%	146.49%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	107.76	114.30	230.92	249.28	264.81	259.77	319.39	-16.55%
YoY %	-5.72%	-50.50%	-7.37%	-5.86%	1.94%	-18.67%	-	-
Horiz. %	33.74%	35.79%	72.30%	78.05%	82.91%	81.33%	100.00%	-
EPS	13.89	13.36	29.17	38.48	44.78	86.76	37.60	-15.28%
YoY %	3.97%	-54.20%	-24.19%	-14.07%	-48.39%	130.74%	-	-
Horiz. %	36.94%	35.53%	77.58%	102.34%	119.10%	230.74%	100.00%	-
DPS	7.12	5.88	7.97	11.00	11.00	8.74	6.00	2.89%
YoY %	21.09%	-26.22%	-27.55%	0.00%	25.86%	45.67%	-	-
Horiz. %	118.67%	98.00%	132.83%	183.33%	183.33%	145.67%	100.00%	-
NAPS	1.66	1.65	3.00	3.55	3.52	3.15	2.00	-3.05%
YoY %	0.61%	-45.00%	-15.49%	0.85%	11.75%	57.50%	-	-
Horiz. %	83.00%	82.50%	150.00%	177.50%	176.00%	157.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,788,108
RPS	91.13	97.52	81.54	77.74	80.09	78.13	71.95	4.01%
YoY %	-6.55%	19.60%	4.89%	-2.93%	2.51%	8.59%	-	-
Horiz. %	126.66%	135.54%	113.33%	108.05%	111.31%	108.59%	100.00%	-
EPS	11.75	11.40	10.30	12.00	13.54	26.09	8.47	5.60%
YoY %	3.07%	10.68%	-14.17%	-11.37%	-48.10%	208.03%	-	-
Horiz. %	138.72%	134.59%	121.61%	141.68%	159.86%	308.03%	100.00%	-
DPS	6.04	5.01	2.81	3.40	3.31	2.63	1.35	28.35%
YoY %	20.56%	78.29%	-17.35%	2.72%	25.86%	94.81%	-	-
Horiz. %	447.41%	371.11%	208.15%	251.85%	245.19%	194.81%	100.00%	-
NAPS	1.4038	1.4078	1.0593	1.107	1.0646	0.9474	0.4506	20.84%
YoY %	-0.28%	32.90%	-4.31%	3.98%	12.37%	110.25%	-	-
Horiz. %	311.54%	312.43%	235.09%	245.67%	236.26%	210.25%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.68	1.52	3.25	3.14	3.65	3.03	2.97	-
P/RPS	1.56	1.33	1.41	1.26	1.38	1.17	0.93	8.99%
YoY %	17.29%	-5.67%	11.90%	-8.70%	17.95%	25.81%	-	-
Horiz. %	167.74%	143.01%	151.61%	135.48%	148.39%	125.81%	100.00%	-
P/EPS	12.10	11.38	11.14	8.16	8.15	3.49	7.90	7.36%
YoY %	6.33%	2.15%	36.52%	0.12%	133.52%	-55.82%	-	-
Horiz. %	153.16%	144.05%	141.01%	103.29%	103.16%	44.18%	100.00%	-
EY	8.27	8.79	8.98	12.25	12.27	28.63	12.66	-6.84%
YoY %	-5.92%	-2.12%	-26.69%	-0.16%	-57.14%	126.15%	-	-
Horiz. %	65.32%	69.43%	70.93%	96.76%	96.92%	226.15%	100.00%	-
DY	4.24	3.87	2.45	3.50	3.01	2.89	2.02	13.14%
YoY %	9.56%	57.96%	-30.00%	16.28%	4.15%	43.07%	-	-
Horiz. %	209.90%	191.58%	121.29%	173.27%	149.01%	143.07%	100.00%	-
P/NAPS	1.01	0.92	1.08	0.88	1.04	0.96	1.49	-6.27%
YoY %	9.78%	-14.81%	22.73%	-15.38%	8.33%	-35.57%	-	-
Horiz. %	67.79%	61.74%	72.48%	59.06%	69.80%	64.43%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/05/19	21/05/18	29/05/17	27/05/16	26/05/15	29/05/14	30/05/13	-
Price	1.69	1.51	3.59	3.03	3.52	3.19	3.88	-
P/RPS	1.57	1.32	1.55	1.22	1.33	1.23	1.21	4.43%
YoY %	18.94%	-14.84%	27.05%	-8.27%	8.13%	1.65%	-	-
Horiz. %	129.75%	109.09%	128.10%	100.83%	109.92%	101.65%	100.00%	-
P/EPS	12.17	11.30	12.31	7.87	7.86	3.68	10.32	2.78%
YoY %	7.70%	-8.20%	56.42%	0.13%	113.59%	-64.34%	-	-
Horiz. %	117.93%	109.50%	119.28%	76.26%	76.16%	35.66%	100.00%	-
EY	8.22	8.85	8.13	12.70	12.72	27.20	9.69	-2.70%
YoY %	-7.12%	8.86%	-35.98%	-0.16%	-53.24%	180.70%	-	-
Horiz. %	84.83%	91.33%	83.90%	131.06%	131.27%	280.70%	100.00%	-
DY	4.21	3.89	2.22	3.63	3.13	2.74	1.55	18.11%
YoY %	8.23%	75.23%	-38.84%	15.97%	14.23%	76.77%	-	-
Horiz. %	271.61%	250.97%	143.23%	234.19%	201.94%	176.77%	100.00%	-
P/NAPS	1.02	0.92	1.20	0.85	1.00	1.01	1.94	-10.15%
YoY %	10.87%	-23.33%	41.18%	-15.00%	-0.99%	-47.94%	-	-
Horiz. %	52.58%	47.42%	61.86%	43.81%	51.55%	52.06%	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