[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.53%
YoY- 16.33%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,407,072 3,056,166 3,885,756 4,780,447 4,569,708 4,401,574 4,494,436 -16.81%
PBT 385,688 235,836 431,280 914,232 871,765 861,014 709,064 -33.29%
Tax -76,301 -64,412 -70,064 -78,294 -49,302 -31,838 -101,280 -17.16%
NP 309,386 171,424 361,216 835,938 822,462 829,176 607,784 -36.16%
-
NP to SH 272,549 143,162 313,176 766,633 755,094 765,806 545,648 -36.96%
-
Tax Rate 19.78% 27.31% 16.25% 8.56% 5.66% 3.70% 14.28% -
Total Cost 3,097,685 2,884,742 3,524,540 3,944,509 3,747,245 3,572,398 3,886,652 -14.00%
-
Net Worth 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 2.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 440,983 298,817 448,423 - -
Div Payout % - - - 57.52% 39.57% 58.56% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 2.72%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 4,924,901 0.12%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.08% 5.61% 9.30% 17.49% 18.00% 18.84% 13.52% -
ROE 3.25% 1.74% 3.69% 9.31% 9.12% 9.35% 6.78% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 69.51 62.35 79.26 98.65 93.79 90.30 92.69 -17.41%
EPS 4.69 2.04 5.40 14.61 14.53 14.86 10.80 -42.56%
DPS 0.00 0.00 0.00 9.10 6.13 9.20 0.00 -
NAPS 1.71 1.68 1.73 1.70 1.70 1.68 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 59.91 53.74 68.33 84.07 80.36 77.40 79.04 -16.82%
EPS 4.79 2.52 5.51 13.48 13.28 13.47 9.60 -37.01%
DPS 0.00 0.00 0.00 7.75 5.25 7.89 0.00 -
NAPS 1.4739 1.448 1.4915 1.4487 1.4565 1.44 1.4155 2.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.37 1.37 1.55 1.80 1.72 1.68 1.68 -
P/RPS 1.97 2.20 1.96 1.82 1.83 1.86 1.81 5.79%
P/EPS 24.64 46.90 24.26 11.38 11.10 10.69 14.93 39.52%
EY 4.06 2.13 4.12 8.79 9.01 9.35 6.70 -28.32%
DY 0.00 0.00 0.00 5.06 3.57 5.48 0.00 -
P/NAPS 0.80 0.82 0.90 1.06 1.01 1.00 1.01 -14.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 21/05/19 -
Price 1.36 1.35 1.51 1.78 1.77 1.57 1.69 -
P/RPS 1.96 2.17 1.91 1.80 1.89 1.74 1.82 5.05%
P/EPS 24.46 46.22 23.64 11.25 11.42 9.99 15.02 38.29%
EY 4.09 2.16 4.23 8.89 8.76 10.01 6.66 -27.68%
DY 0.00 0.00 0.00 5.11 3.47 5.86 0.00 -
P/NAPS 0.80 0.80 0.87 1.05 1.04 0.93 1.02 -14.91%

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