[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 40.35%
YoY- 19.15%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 3,885,756 4,780,447 4,569,708 4,401,574 4,494,436 5,410,283 5,386,777 -19.55%
PBT 431,280 914,232 871,765 861,014 709,064 850,644 796,081 -33.51%
Tax -70,064 -78,294 -49,302 -31,838 -101,280 -121,637 -102,549 -22.40%
NP 361,216 835,938 822,462 829,176 607,784 729,007 693,532 -35.24%
-
NP to SH 313,176 766,633 755,094 765,806 545,648 658,991 622,225 -36.69%
-
Tax Rate 16.25% 8.56% 5.66% 3.70% 14.28% 14.30% 12.88% -
Total Cost 3,524,540 3,944,509 3,747,245 3,572,398 3,886,652 4,681,276 4,693,245 -17.36%
-
Net Worth 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 2.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 440,983 298,817 448,423 - 345,574 226,949 -
Div Payout % - 57.52% 39.57% 58.56% - 52.44% 36.47% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 2.93%
NOSH 4,933,931 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 0.12%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 9.30% 17.49% 18.00% 18.84% 13.52% 13.47% 12.87% -
ROE 3.69% 9.31% 9.12% 9.35% 6.78% 7.89% 7.66% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 79.26 98.65 93.79 90.30 92.69 111.47 110.77 -19.98%
EPS 5.40 14.61 14.53 14.86 10.80 13.53 12.76 -43.60%
DPS 0.00 9.10 6.13 9.20 0.00 7.12 4.67 -
NAPS 1.73 1.70 1.70 1.68 1.66 1.72 1.67 2.37%
Adjusted Per Share Value based on latest NOSH - 4,926,468
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 67.77 83.37 79.69 76.76 78.38 94.35 93.94 -19.54%
EPS 5.46 13.37 13.17 13.36 9.52 11.49 10.85 -36.70%
DPS 0.00 7.69 5.21 7.82 0.00 6.03 3.96 -
NAPS 1.4791 1.4367 1.4444 1.4281 1.4038 1.4559 1.4164 2.92%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.55 1.80 1.72 1.68 1.68 1.47 1.51 -
P/RPS 1.96 1.82 1.83 1.86 1.81 1.32 1.36 27.56%
P/EPS 24.26 11.38 11.10 10.69 14.93 10.83 11.80 61.61%
EY 4.12 8.79 9.01 9.35 6.70 9.24 8.47 -38.12%
DY 0.00 5.06 3.57 5.48 0.00 4.84 3.09 -
P/NAPS 0.90 1.06 1.01 1.00 1.01 0.85 0.90 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 27/05/20 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 -
Price 1.51 1.78 1.77 1.57 1.69 1.62 1.45 -
P/RPS 1.91 1.80 1.89 1.74 1.82 1.45 1.31 28.55%
P/EPS 23.64 11.25 11.42 9.99 15.02 11.93 11.33 63.21%
EY 4.23 8.89 8.76 10.01 6.66 8.38 8.82 -38.70%
DY 0.00 5.11 3.47 5.86 0.00 4.40 3.22 -
P/NAPS 0.87 1.05 1.04 0.93 1.02 0.94 0.87 0.00%

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
Post a Comment