[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -89.79%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,833,310 2,555,304 1,528,083 971,439 4,780,447 3,427,281 2,200,787 44.52%
PBT 509,288 289,266 117,918 107,820 914,232 653,824 430,507 11.79%
Tax -101,977 -57,226 -32,206 -17,516 -78,294 -36,977 -15,919 242.98%
NP 407,311 232,040 85,712 90,304 835,938 616,847 414,588 -1.16%
-
NP to SH 359,600 204,412 71,581 78,294 766,633 566,321 382,903 -4.08%
-
Tax Rate 20.02% 19.78% 27.31% 16.25% 8.56% 5.66% 3.70% -
Total Cost 3,425,999 2,323,264 1,442,371 881,135 3,944,509 2,810,434 1,786,199 54.06%
-
Net Worth 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 14.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 77,187 - - - 440,983 224,113 224,211 -50.72%
Div Payout % 21.46% - - - 57.52% 39.57% 58.56% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 14.44%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 0.10%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.63% 9.08% 5.61% 9.30% 17.49% 18.00% 18.84% -
ROE 3.58% 2.44% 0.87% 0.92% 9.31% 6.84% 4.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 74.49 52.13 31.18 19.81 98.65 70.35 45.15 39.41%
EPS 7.25 3.52 1.02 1.35 14.61 10.90 7.43 -1.61%
DPS 1.50 0.00 0.00 0.00 9.10 4.60 4.60 -52.46%
NAPS 1.95 1.71 1.68 1.73 1.70 1.70 1.68 10.39%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 61.60 41.06 24.56 15.61 76.82 55.07 35.37 44.51%
EPS 5.78 3.28 1.15 1.26 12.32 9.10 6.15 -4.03%
DPS 1.24 0.00 0.00 0.00 7.09 3.60 3.60 -50.70%
NAPS 1.6125 1.3468 1.3232 1.3629 1.3238 1.3309 1.3159 14.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.61 1.37 1.37 1.55 1.80 1.72 1.68 -
P/RPS 2.16 2.63 4.39 7.82 1.82 2.45 3.72 -30.28%
P/EPS 23.04 32.85 93.81 97.06 11.38 14.80 21.39 5.05%
EY 4.34 3.04 1.07 1.03 8.79 6.76 4.68 -4.88%
DY 0.93 0.00 0.00 0.00 5.06 2.67 2.74 -51.18%
P/NAPS 0.83 0.80 0.82 0.90 1.06 1.01 1.00 -11.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 -
Price 1.70 1.36 1.35 1.51 1.78 1.77 1.57 -
P/RPS 2.28 2.61 4.33 7.62 1.80 2.52 3.48 -24.46%
P/EPS 24.33 32.61 92.44 94.55 11.25 15.23 19.99 13.92%
EY 4.11 3.07 1.08 1.06 8.89 6.57 5.00 -12.19%
DY 0.88 0.00 0.00 0.00 5.11 2.60 2.93 -54.98%
P/NAPS 0.87 0.80 0.80 0.87 1.05 1.04 0.93 -4.32%

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