[SUNWAY] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,278,006 1,353,166 1,370,200 1,722,898 1,293,405 1,398,762 1,193,785 1.14% YoY % -5.55% -1.24% -20.47% 33.21% -7.53% 17.17% - Horiz. % 107.05% 113.35% 114.78% 144.32% 108.34% 117.17% 100.00%
PBT 251,718 260,408 253,583 260,884 270,592 283,845 399,228 -7.39% YoY % -3.34% 2.69% -2.80% -3.59% -4.67% -28.90% - Horiz. % 63.05% 65.23% 63.52% 65.35% 67.78% 71.10% 100.00%
Tax -44,751 -41,317 -44,725 -54,912 -45,964 -29,180 -51,460 -2.30% YoY % -8.31% 7.62% 18.55% -19.47% -57.52% 43.30% - Horiz. % 86.96% 80.29% 86.91% 106.71% 89.32% 56.70% 100.00%
NP 206,967 219,091 208,858 205,972 224,628 254,665 347,768 -8.28% YoY % -5.53% 4.90% 1.40% -8.31% -11.79% -26.77% - Horiz. % 59.51% 63.00% 60.06% 59.23% 64.59% 73.23% 100.00%
NP to SH 193,072 200,312 192,322 183,804 185,815 214,676 303,792 -7.27% YoY % -3.61% 4.15% 4.63% -1.08% -13.44% -29.33% - Horiz. % 63.55% 65.94% 63.31% 60.50% 61.17% 70.67% 100.00%
Tax Rate 17.78 % 15.87 % 17.64 % 21.05 % 16.99 % 10.28 % 12.89 % 5.50% YoY % 12.04% -10.03% -16.20% 23.90% 65.27% -20.25% - Horiz. % 137.94% 123.12% 136.85% 163.30% 131.81% 79.75% 100.00%
Total Cost 1,071,039 1,134,075 1,161,342 1,516,926 1,068,777 1,144,097 846,017 4.01% YoY % -5.56% -2.35% -23.44% 41.93% -6.58% 35.23% - Horiz. % 126.60% 134.05% 137.27% 179.30% 126.33% 135.23% 100.00%
Net Worth 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 9.11% YoY % 21.80% -1.32% 9.21% 140.97% -51.12% 9.21% - Horiz. % 168.85% 138.63% 140.48% 128.63% 53.38% 109.21% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 77,187 218,068 175,699 144,231 62,628 106,981 103,652 -4.79% YoY % -64.60% 24.11% 21.82% 130.30% -41.46% 3.21% - Horiz. % 74.47% 210.38% 169.51% 139.15% 60.42% 103.21% 100.00%
Div Payout % 39.98 % 108.86 % 91.36 % 78.47 % 33.70 % 49.83 % 34.12 % 2.67% YoY % -63.27% 19.15% 16.43% 132.85% -32.37% 46.04% - Horiz. % 117.17% 319.05% 267.76% 229.98% 98.77% 146.04% 100.00%
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 5,942,732 9.11% YoY % 21.80% -1.32% 9.21% 140.97% -51.12% 9.21% - Horiz. % 168.85% 138.63% 140.48% 128.63% 53.38% 109.21% 100.00%
NOSH 5,145,806 4,845,968 4,853,580 4,807,733 2,046,685 1,783,023 1,727,538 19.93% YoY % 6.19% -0.16% 0.95% 134.90% 14.79% 3.21% - Horiz. % 297.87% 280.51% 280.95% 278.30% 118.47% 103.21% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.19 % 16.19 % 15.24 % 11.95 % 17.37 % 18.21 % 29.13 % -9.32% YoY % 0.00% 6.23% 27.53% -31.20% -4.61% -37.49% - Horiz. % 55.58% 55.58% 52.32% 41.02% 59.63% 62.51% 100.00%
ROE 1.92 % 2.43 % 2.30 % 2.40 % 5.86 % 3.31 % 5.11 % -15.04% YoY % -20.99% 5.65% -4.17% -59.04% 77.04% -35.23% - Horiz. % 37.57% 47.55% 45.01% 46.97% 114.68% 64.77% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.84 27.92 28.23 35.84 63.20 78.45 69.10 -15.66% YoY % -11.03% -1.10% -21.23% -43.29% -19.44% 13.53% - Horiz. % 35.95% 40.41% 40.85% 51.87% 91.46% 113.53% 100.00%
EPS 3.75 3.79 3.96 3.82 3.89 12.04 17.58 -22.68% YoY % -1.06% -4.29% 3.66% -1.80% -67.69% -31.51% - Horiz. % 21.33% 21.56% 22.53% 21.73% 22.13% 68.49% 100.00%
DPS 1.50 4.50 3.62 3.00 3.06 6.00 6.00 -20.61% YoY % -66.67% 24.31% 20.67% -1.96% -49.00% 0.00% - Horiz. % 25.00% 75.00% 60.33% 50.00% 51.00% 100.00% 100.00%
NAPS 1.9500 1.7000 1.7200 1.5900 1.5500 3.6400 3.4400 -9.02% YoY % 14.71% -1.16% 8.18% 2.58% -57.42% 5.81% - Horiz. % 56.69% 49.42% 50.00% 46.22% 45.06% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,933,931 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.90 27.43 27.77 34.92 26.21 28.35 24.20 1.14% YoY % -5.58% -1.22% -20.48% 33.23% -7.55% 17.15% - Horiz. % 107.02% 113.35% 114.75% 144.30% 108.31% 117.15% 100.00%
EPS 3.91 4.06 3.90 3.73 3.77 4.35 6.16 -7.29% YoY % -3.69% 4.10% 4.56% -1.06% -13.33% -29.38% - Horiz. % 63.47% 65.91% 63.31% 60.55% 61.20% 70.62% 100.00%
DPS 1.56 4.42 3.56 2.92 1.27 2.17 2.10 -4.83% YoY % -64.71% 24.16% 21.92% 129.92% -41.47% 3.33% - Horiz. % 74.29% 210.48% 169.52% 139.05% 60.48% 103.33% 100.00%
NAPS 2.0337 1.6697 1.6920 1.5493 0.6430 1.3154 1.2045 9.11% YoY % 21.80% -1.32% 9.21% 140.95% -51.12% 9.21% - Horiz. % 168.84% 138.62% 140.47% 128.63% 53.38% 109.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.6100 1.8000 1.4700 1.6300 3.0300 3.0800 3.2900 -
P/RPS 6.48 6.45 5.21 4.55 4.79 3.93 4.76 5.27% YoY % 0.47% 23.80% 14.51% -5.01% 21.88% -17.44% - Horiz. % 136.13% 135.50% 109.45% 95.59% 100.63% 82.56% 100.00%
P/EPS 42.91 43.55 37.10 42.64 33.37 25.58 18.71 14.82% YoY % -1.47% 17.39% -12.99% 27.78% 30.45% 36.72% - Horiz. % 229.34% 232.76% 198.29% 227.90% 178.35% 136.72% 100.00%
EY 2.33 2.30 2.70 2.35 3.00 3.91 5.35 -12.93% YoY % 1.30% -14.81% 14.89% -21.67% -23.27% -26.92% - Horiz. % 43.55% 42.99% 50.47% 43.93% 56.07% 73.08% 100.00%
DY 0.93 2.50 2.46 1.84 1.01 1.95 1.82 -10.58% YoY % -62.80% 1.63% 33.70% 82.18% -48.21% 7.14% - Horiz. % 51.10% 137.36% 135.16% 101.10% 55.49% 107.14% 100.00%
P/NAPS 0.83 1.06 0.85 1.03 1.95 0.85 0.96 -2.39% YoY % -21.70% 24.71% -17.48% -47.18% 129.41% -11.46% - Horiz. % 86.46% 110.42% 88.54% 107.29% 203.12% 88.54% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 26/02/16 25/02/15 -
Price 1.7000 1.7800 1.6200 1.6500 3.2300 3.0100 3.3200 -
P/RPS 6.84 6.37 5.74 4.60 5.11 3.84 4.80 6.07% YoY % 7.38% 10.98% 24.78% -9.98% 33.07% -20.00% - Horiz. % 142.50% 132.71% 119.58% 95.83% 106.46% 80.00% 100.00%
P/EPS 45.31 43.06 40.88 43.16 35.58 25.00 18.88 15.69% YoY % 5.23% 5.33% -5.28% 21.30% 42.32% 32.42% - Horiz. % 239.99% 228.07% 216.53% 228.60% 188.45% 132.42% 100.00%
EY 2.21 2.32 2.45 2.32 2.81 4.00 5.30 -13.55% YoY % -4.74% -5.31% 5.60% -17.44% -29.75% -24.53% - Horiz. % 41.70% 43.77% 46.23% 43.77% 53.02% 75.47% 100.00%
DY 0.88 2.53 2.23 1.82 0.95 1.99 1.81 -11.32% YoY % -65.22% 13.45% 22.53% 91.58% -52.26% 9.94% - Horiz. % 48.62% 139.78% 123.20% 100.55% 52.49% 109.94% 100.00%
P/NAPS 0.87 1.05 0.94 1.04 2.08 0.83 0.97 -1.80% YoY % -17.14% 11.70% -9.62% -50.00% 150.60% -14.43% - Horiz. % 89.69% 108.25% 96.91% 107.22% 214.43% 85.57% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Sunway Berhad Q42020.pdf 
