[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 31.94%
YoY- -53.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,066,237 3,969,320 4,066,972 3,833,310 3,407,072 3,056,166 3,885,756 3.07%
PBT 373,337 332,316 348,696 509,288 385,688 235,836 431,280 -9.16%
Tax -57,806 -49,332 -67,188 -101,977 -76,301 -64,412 -70,064 -12.02%
NP 315,530 282,984 281,508 407,311 309,386 171,424 361,216 -8.61%
-
NP to SH 280,092 257,942 233,800 359,600 272,549 143,162 313,176 -7.16%
-
Tax Rate 15.48% 14.84% 19.27% 20.02% 19.78% 27.31% 16.25% -
Total Cost 3,750,706 3,686,336 3,785,464 3,425,999 3,097,685 2,884,742 3,524,540 4.22%
-
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 78,222 117,334 - 77,187 - - - -
Div Payout % 27.93% 45.49% - 21.46% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
NOSH 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.76% 7.13% 6.92% 10.63% 9.08% 5.61% 9.30% -
ROE 2.89% 2.68% 2.05% 3.58% 3.25% 1.74% 3.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.31 67.66 69.97 74.49 69.51 62.35 79.26 -8.54%
EPS 4.77 4.40 4.04 7.25 4.69 2.04 5.40 -7.93%
DPS 1.33 2.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.96 1.95 1.71 1.68 1.73 -3.10%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.83 70.11 71.84 67.71 60.18 53.98 68.64 3.07%
EPS 4.95 4.56 4.13 6.35 4.81 2.53 5.53 -7.11%
DPS 1.38 2.07 0.00 1.36 0.00 0.00 0.00 -
NAPS 1.7099 1.6995 2.0124 1.7725 1.4805 1.4545 1.4982 9.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.69 1.74 1.70 1.61 1.37 1.37 1.55 -
P/RPS 2.44 2.57 2.43 2.16 1.97 2.20 1.96 15.70%
P/EPS 35.40 39.58 42.26 23.04 24.64 46.90 24.26 28.61%
EY 2.83 2.53 2.37 4.34 4.06 2.13 4.12 -22.13%
DY 0.79 1.15 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.87 0.83 0.80 0.82 0.90 8.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 -
Price 1.70 1.80 1.66 1.70 1.36 1.35 1.51 -
P/RPS 2.45 2.66 2.37 2.28 1.96 2.17 1.91 18.03%
P/EPS 35.61 40.94 41.27 24.33 24.46 46.22 23.64 31.37%
EY 2.81 2.44 2.42 4.11 4.09 2.16 4.23 -23.84%
DY 0.78 1.11 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.85 0.87 0.80 0.80 0.87 11.90%

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