[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -34.98%
YoY- -25.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,714,168 4,066,237 3,969,320 4,066,972 3,833,310 3,407,072 3,056,166 13.84%
PBT 465,710 373,337 332,316 348,696 509,288 385,688 235,836 57.20%
Tax 2,274,341 -57,806 -49,332 -67,188 -101,977 -76,301 -64,412 -
NP 2,740,051 315,530 282,984 281,508 407,311 309,386 171,424 531.34%
-
NP to SH 2,665,443 280,092 257,942 233,800 359,600 272,549 143,162 598.73%
-
Tax Rate -488.36% 15.48% 14.84% 19.27% 20.02% 19.78% 27.31% -
Total Cost 974,117 3,750,706 3,686,336 3,785,464 3,425,999 3,097,685 2,884,742 -51.41%
-
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 146,671 78,222 117,334 - 77,187 - - -
Div Payout % 5.50% 27.93% 45.49% - 21.46% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
NOSH 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 73.77% 7.76% 7.13% 6.92% 10.63% 9.08% 5.61% -
ROE 22.16% 2.89% 2.68% 2.05% 3.58% 3.25% 1.74% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 63.31 69.31 67.66 69.97 74.49 69.51 62.35 1.02%
EPS 45.43 4.77 4.40 4.04 7.25 4.69 2.04 687.08%
DPS 2.50 1.33 2.00 0.00 1.50 0.00 0.00 -
NAPS 2.05 1.65 1.64 1.96 1.95 1.71 1.68 14.14%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.77 70.91 69.22 70.93 66.85 59.42 53.30 13.83%
EPS 46.48 4.88 4.50 4.08 6.27 4.75 2.50 598.08%
DPS 2.56 1.36 2.05 0.00 1.35 0.00 0.00 -
NAPS 2.0975 1.6882 1.6779 1.9868 1.7499 1.4617 1.436 28.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.72 1.69 1.74 1.70 1.61 1.37 1.37 -
P/RPS 2.72 2.44 2.57 2.43 2.16 1.97 2.20 15.14%
P/EPS 3.79 35.40 39.58 42.26 23.04 24.64 46.90 -81.22%
EY 26.41 2.83 2.53 2.37 4.34 4.06 2.13 433.25%
DY 1.45 0.79 1.15 0.00 0.93 0.00 0.00 -
P/NAPS 0.84 1.02 1.06 0.87 0.83 0.80 0.82 1.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 -
Price 1.68 1.70 1.80 1.66 1.70 1.36 1.35 -
P/RPS 2.65 2.45 2.66 2.37 2.28 1.96 2.17 14.20%
P/EPS 3.70 35.61 40.94 41.27 24.33 24.46 46.22 -81.33%
EY 27.04 2.81 2.44 2.42 4.11 4.09 2.16 436.66%
DY 1.49 0.78 1.11 0.00 0.88 0.00 0.00 -
P/NAPS 0.82 1.03 1.10 0.85 0.87 0.80 0.80 1.65%

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