[SUNWAY] QoQ Cumulative 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- 35.37%
YoY- 16.33%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,555,304 1,528,083 971,439 4,780,447 3,427,281 2,200,787 1,123,609 72.67%
PBT 289,266 117,918 107,820 914,232 653,824 430,507 177,266 38.48%
Tax -57,226 -32,206 -17,516 -78,294 -36,977 -15,919 -25,320 71.96%
NP 232,040 85,712 90,304 835,938 616,847 414,588 151,946 32.50%
-
NP to SH 204,412 71,581 78,294 766,633 566,321 382,903 136,412 30.85%
-
Tax Rate 19.78% 27.31% 16.25% 8.56% 5.66% 3.70% 14.28% -
Total Cost 2,323,264 1,442,371 881,135 3,944,509 2,810,434 1,786,199 971,663 78.52%
-
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 - - - 440,983 224,113 224,211 - -
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 2.44% 0.87% 0.92% 9.31% 6.84% 4.68% 1.69% -
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 52.13 31.18 19.81 98.65 70.35 45.15 23.17 71.44%
EPS 3.52 1.02 1.35 14.61 10.90 7.43 2.70 19.28%
DPS 0.00 0.00 0.00 9.10 4.60 4.60 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 44.90 26.85 17.07 84.00 60.22 38.67 19.74 72.69%
EPS 3.59 1.26 1.38 13.47 9.95 6.73 2.40 30.69%
DPS 0.00 0.00 0.00 7.75 3.94 3.94 0.00 -
NAPS 1.4727 1.4469 1.4903 1.4476 1.4553 1.4388 1.4144 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 2.63 4.39 7.82 1.82 2.45 3.72 7.25 -49.04%
P/EPS 32.85 93.81 97.06 11.38 14.80 21.39 59.72 -32.79%
EY 3.04 1.07 1.03 8.79 6.76 4.68 1.67 48.92%
DY 0.00 0.00 0.00 5.06 2.67 2.74 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 2.61 4.33 7.62 1.80 2.52 3.48 7.29 -49.48%
P/EPS 32.61 92.44 94.55 11.25 15.23 19.99 60.07 -33.37%
EY 3.07 1.08 1.06 8.89 6.57 5.00 1.66 50.49%
DY 0.00 0.00 0.00 5.11 2.60 2.93 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