SUNWAY | SUNWAY BERHAD
3.33 (0.3%)
T-O (am): 3.32 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 1,868.75 | 350.39 | 265.90 | 14.2% | 3.50 | 4.39 | 21.4% | 22.0% | 47.5% | 31.0% | ||||||||
| 22 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 1,539.14 | 247.80 | 180.30 | 11.7% | 0.00 | 2.61 | 4.8% | 21.1% | 20.2% | 9.5% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 1,468.17 | 203.02 | 149.93 | 10.2% | 2.00 | 2.54 | 16.2% | 14.7% | 5.9% | 11.2% | ||||||||
| 24 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 1,263.74 | 192.03 | 141.64 | 11.2% | 0.00 | 1.98 | 17.5% | 13.6% | 30.2% | 1.1% | ||||||||
| 23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1,531.59 | 293.90 | 202.98 | 13.2% | 3.50 | 3.46 | 20.6% | 23.1% | 23.2% | 91.7% | ||||||||
| 25 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1,270.52 | 223.78 | 164.72 | 13.0% | 0.00 | 2.80 | 0.8% | 19.3% | 2.5% | 103.1% | ||||||||
| 24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1,280.36 | 215.03 | 168.88 | 13.2% | 2.00 | 2.88 | 15.1% | 32.3% | 20.5% | 139.5% | ||||||||
| 26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1,112.48 | 187.09 | 140.11 | 12.6% | 0.00 | 2.39 | 10.6% | 9.4% | 94.3% | 139.7% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 1,243.83 | 256.64 | 2,455.37 | 197.4% | 1.50 | 41.85 | 16.8% | 2.7% | 2927.7% | 1171.7% | ||||||||
| 26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 1,065.02 | 113.84 | 81.10 | 7.6% | 0.00 | 1.38 | 10.0% | 3.7% | 15.0% | 39.0% | ||||||||
| 24 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 967.92 | 78.98 | 70.52 | 7.3% | 1.00 | 1.20 | 4.8% | 73.9% | 20.6% | 1150.5% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1,016.74 | 87.17 | 58.45 | 5.8% | 0.00 | 1.01 | 20.4% | 4.7% | 69.7% | 25.4% | ||||||||
| 31 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 1,278.01 | 251.72 | 193.07 | 15.1% | 1.50 | 3.75 | 24.4% | 5.5% | 45.4% | 3.6% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1,027.22 | 171.35 | 132.83 | 12.9% | 0.00 | 2.51 | 84.5% | 16.2% | 2078.7% | 27.6% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 556.64 | 10.10 | -6.71 | -1.2% | 0.00 | -0.34 | 42.7% | 48.3% | 108.6% | 102.7% | ||||||||
| 27 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 971.44 | 107.82 | 78.29 | 8.1% | 0.00 | 1.35 | 28.2% | 13.5% | 60.9% | 42.6% | ||||||||
| 25 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1,353.17 | 260.41 | 200.31 | 14.8% | 4.50 | 3.79 | 10.3% | 1.2% | 9.2% | 4.2% | ||||||||
| 21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1,226.49 | 223.32 | 183.42 | 14.9% | 0.00 | 3.43 | 13.9% | 15.1% | 25.6% | 26.2% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,077.18 | 253.24 | 246.49 | 22.9% | 4.60 | 4.72 | 4.1% | 16.3% | 80.7% | 23.6% | ||||||||
| 21 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1,123.61 | 177.27 | 136.41 | 12.1% | 0.00 | 2.70 | 18.0% | 14.1% | 29.1% | 11.9% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,370.20 | 253.58 | 192.32 | 14.0% | 3.62 | 3.96 | 5.2% | 20.5% | 32.4% | 4.6% | ||||||||
| 21 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 1,444.57 | 193.95 | 145.31 | 10.1% | 0.00 | 2.99 | 12.2% | 9.5% | 27.1% | 3.7% | ||||||||
| 21 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1,287.06 | 242.22 | 199.44 | 15.5% | 3.50 | 4.09 | 1.6% | 3.7% | 63.6% | 1.3% | ||||||||
| 21 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1,308.45 | 160.89 | 121.92 | 9.3% | 0.00 | 2.49 | 24.1% | 19.9% | 33.7% | 13.0% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,722.90 | 260.88 | 183.80 | 10.7% | 3.00 | 3.82 | 30.6% | 26.3% | 21.8% | 1.1% | ||||||||
| 27 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 1,319.64 | 196.74 | 150.85 | 11.4% | 0.00 | 7.38 | 6.3% | 16.0% | 23.4% | 5.0% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 1,240.95 | 271.45 | 196.94 | 15.9% | 7.00 | 9.62 | 13.7% | 7.4% | 82.5% | 27.6% | ||||||||
| 29 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1,091.34 | 153.12 | 107.91 | 9.9% | 0.00 | 5.33 | 20.0% | 2.1% | 41.9% | 5.7% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 1,363.71 | 270.62 | 185.84 | 13.6% | 7.14 | 9.08 | 19.9% | 2.5% | 29.4% | 13.4% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 1,137.49 | 208.54 | 143.60 | 12.6% | 0.00 | 7.02 | 1.6% | 19.6% | 7.0% | 7.7% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 1,155.69 | 203.78 | 154.36 | 13.4% | 5.00 | 7.82 | 8.1% | 11.0% | 51.2% | 35.1% | ||||||||
| 27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 1,069.01 | 176.07 | 102.10 | 9.6% | 0.00 | 5.71 | 23.6% | 0.8% | 52.4% | 30.3% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,398.76 | 283.85 | 214.68 | 15.3% | 6.00 | 12.04 | 47.1% | 5.3% | 61.0% | 31.4% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 951.04 | 170.96 | 133.31 | 14.0% | 26.00 | 7.54 | 8.7% | 16.1% | 44.0% | 7.2% | ||||||||
| 27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 1,041.52 | 280.92 | 237.91 | 22.8% | 5.00 | 13.54 | 1.7% | 13.5% | 62.4% | 30.3% | ||||||||
| 26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 1,060.00 | 193.50 | 146.54 | 13.8% | 0.00 | 8.45 | 28.3% | 3.3% | 53.2% | 40.9% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 1,477.52 | 407.83 | 313.03 | 21.2% | 6.00 | 18.12 | 30.3% | 10.1% | 117.8% | 72.5% |
Historical Dividends
Financial Ratios
| EPS | 13.29 sen |
| Trailing PE (Sector Median: 14.7) | 25.6 |
| PEG | 0.33 |
| Altman Z | 0.3 |
| Beaver | 0.029 |
| Current Ratio | 1.09 |
| Debt-Equity (DE) Ratio | 0.91 |
| FCF Yield | 0.95 % |
| Revenue QoQ | 21.42 % |
| Revenue YoY | 22.01% |
| Profit QoQ | 47.48 % |
| Profit YoY | 31.0 % |
| Profit Margin (Sector Median: 6.2) | 12.02 % |
| ROE (ROIC: 3.51) | 4.92 % |
| Dividend Per Share (DPS) | 5.5 sen |
| Dividend Yield (DY) | 1.65 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.2) | |
| ROE (ROIC: 3.21) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 8 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.15 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 133.76 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 1277.07 |
| Expected Revenue (M) | 13111.59 |
| Expected Growth (%) | 22.0 |
Directors Share Purchases (Beta)
TAN SRI DATO' (DR.) CHEW CHEE KIN reduced 1587462.0 units announced on 22 Jan 2024 at ~RM2.33
TAN SRI DATO' (DR.) CHEW CHEE KIN reduced 3350000.0 units announced on 16 Jan 2024 at ~RM2.26
TAN SRI DATO' SERI SIR JEFFREY CHEAH FOOK LING KBE AO added 323708765.0 units announced on 12 Dec 2023 at ~RM1.93
MADAM SARENA CHEAH YEAN TIH added 323146806.0 units announced on 12 Dec 2023 at ~RM1.93
TAN SRI DATO' SERI SIR JEFFREY CHEAH FOOK LING KBE AO added 151000000.0 units announced on 05 Dec 2023 at ~RM1.89
MADAM SARENA CHEAH YEAN TIH added 151000000.0 units announced on 05 Dec 2023 at ~RM1.89
MADAM SARENA CHEAH YEAN TIH added 250000.0 units announced on 12 Jul 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 250000.0 units announced on 12 Jul 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1353600.0 units announced on 11 Jul 2023 at ~RM1.57
MADAM SARENA CHEAH YEAN TIH added 1353600.0 units announced on 11 Jul 2023 at ~RM1.57
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 2010000.0 units announced on 04 Jul 2023 at ~RM1.56
MADAM SARENA CHEAH YEAN TIH added 2010000.0 units announced on 04 Jul 2023 at ~RM1.56
MADAM SARENA CHEAH YEAN TIH added 2495900.0 units announced on 27 Jun 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 2495900.0 units announced on 27 Jun 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1501000.0 units announced on 23 Jun 2023 at ~RM1.58
MADAM SARENA CHEAH YEAN TIH added 1501000.0 units announced on 23 Jun 2023 at ~RM1.58
MADAM SARENA CHEAH YEAN TIH added 1007100.0 units announced on 20 Jun 2023 at ~RM1.56
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1007100.0 units announced on 20 Jun 2023 at ~RM1.56
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1550000.0 units announced on 16 Jun 2023 at ~RM1.52
MADAM SARENA CHEAH YEAN TIH added 1550000.0 units announced on 16 Jun 2023 at ~RM1.52
MADAM SARENA CHEAH YEAN TIH added 600000.0 units announced on 13 Jun 2023 at ~RM1.52
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 600000.0 units announced on 13 Jun 2023 at ~RM1.52
MADAM SARENA CHEAH YEAN TIH added 500000.0 units announced on 09 Jun 2023 at ~RM1.53
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 500000.0 units announced on 09 Jun 2023 at ~RM1.53
MADAM SARENA CHEAH YEAN TIH added 500000.0 units announced on 01 Jun 2023 at ~RM1.55
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 500000.0 units announced on 01 Jun 2023 at ~RM1.55
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 2402700.0 units announced on 25 Apr 2023 at ~RM1.59
MADAM SARENA CHEAH YEAN TIH added 2402700.0 units announced on 25 Apr 2023 at ~RM1.59
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 6374400.0 units announced on 18 Apr 2023 at ~RM1.56
MADAM SARENA CHEAH YEAN TIH added 6374400.0 units announced on 18 Apr 2023 at ~RM1.56
MADAM SARENA CHEAH YEAN TIH added 4000000.0 units announced on 14 Apr 2023 at ~RM1.55
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 4000000.0 units announced on 14 Apr 2023 at ~RM1.55
MADAM SARENA CHEAH YEAN TIH added 6000000.0 units announced on 06 Apr 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 6000000.0 units announced on 06 Apr 2023 at ~RM1.58
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 20500000.0 units announced on 31 Mar 2023 at ~RM1.58
MADAM SARENA CHEAH YEAN TIH added 20500000.0 units announced on 31 Mar 2023 at ~RM1.58
MADAM SARENA CHEAH YEAN TIH added 1470000.0 units announced on 02 Oct 2020 at ~RM1.35
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1470000.0 units announced on 02 Oct 2020 at ~RM1.35
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1650000.0 units announced on 29 Sep 2020 at ~RM1.4
MADAM SARENA CHEAH YEAN TIH added 1650000.0 units announced on 29 Sep 2020 at ~RM1.4
MADAM SARENA CHEAH YEAN TIH added 40000.0 units announced on 22 Sep 2020 at ~RM1.39
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 40000.0 units announced on 22 Sep 2020 at ~RM1.39
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 1650000.0 units announced on 21 Sep 2020 at ~RM1.4
MADAM SARENA CHEAH YEAN TIH added 1650000.0 units announced on 21 Sep 2020 at ~RM1.4
MADAM SARENA CHEAH YEAN TIH added 760000.0 units announced on 14 Sep 2020 at ~RM1.39
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 760000.0 units announced on 14 Sep 2020 at ~RM1.39
TAN SRI DATO' SERI DR JEFFREY CHEAH FOOK LING AO added 891700.0 units announced on 10 Sep 2020 at ~RM1.38
MADAM SARENA CHEAH YEAN TIH added 891700.0 units announced on 10 Sep 2020 at ~RM1.38
TAN SRI DATO' DR LIN SEE YAN added 485930.0 units announced on 18 Aug 2020 at ~RM1.3
Summary
Market Cap: 18851 M.
Number of Shares: 5661 M.
Adjusted Float: 53.3%.
Stock highly correlated with
MSM (99%)
SUNCON (98%)
UTDPLT (96%)
E&O (95%)
Sunway Berhad was incorporated in Malaysia under the Act on 10 November 2010 as a private limited company under the name of Alpha Sunrise Sdn Bhd and changed to Sunway Sdn Bhd on 23 November 2010, then change to its current name on the 30 November 2010. Sunway Berhad consist of 2 main businesses, property and construction. In addition to these businesses, the Group is also involved in quarry and building materials, trading and manufacturing as well as hospitality, leisure and healthcare.
Sectors: F4GBM, F4GBM Shariah, Diversified Industrials, Industrial Products & Services, Conglomerates
Code: 5211
Website: http://www.sunway.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| SUNWAY-WB | 1.98 | 1.35 | 0.0% | 03-Oct-2024 |
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Sungei Way Corporation Sdn Bhd | 49.65% | 9359.86 |
| Tan Sri Dato' Seri Sir Jeffrey Cheah Fook Ling Kbe Ao | 11.13% | 2098.19 |
| Tan Sri Sir Dr Jeffrey Cheah Fook Ling Kbe Ao | 11.08% | 2088.77 |
| Employees Provident Fund Board | 5.25% | 989.71 |
| Active Equity Sdn Bhd | 3.36% | 633.42 |
| Tan Sri Dato Seri Dr Jeffrey Cheah Fook Ling Ao | 2.67% | 503.34 |
| AIA Group | 2.44% | 459.98 |
| Cheah Fook Ling | 1.88% | 354.41 |
| Public Mutual Fund | 1.77% | 333.67 |
| Jef-San Enterprise Sdn Bhd | 1.08% | 203.6 |
| Citibank New York | 0.98% | 184.75 |
| Maybank Securities Pte Ltd | 0.86% | 162.12 |
| Great Eastern Group | 0.6% | 113.11 |
| Allianz Life Insurance Malaysia Berhad | 0.55% | 103.68 |
| Kenanga Growth Fund | 0.51% | 96.14 |
| Permodalan Nasional Berhad | 0.5% | 94.26 |
| KWAP | 0.49% | 92.37 |
| Aviva Investors | 0.44% | 82.95 |
| Tan Sri Dato' (Dr) Chew Chee Kin | 0.43% | 81.06 |
| Tan Sri Dato' (Dr.) Chew Chee Kin | 0.28% | 52.78 |
| Madam Sarena Cheah Yean Tih | 0.11% | 20.74 |
| Evan Cheah Yean Shin | 0.09% | 16.97 |
| Tan Sri Dato' Dr Lin See Yan | 0.02% | 3.77 |