[SUNWAY] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -25.59%
YoY- 26.23%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 556,644 971,439 1,353,166 1,226,494 1,077,178 1,123,609 1,370,200 -45.17%
PBT 10,098 107,820 260,408 223,317 253,241 177,266 253,583 -88.36%
Tax -14,690 -17,516 -41,317 -21,058 9,401 -25,320 -44,725 -52.42%
NP -4,592 90,304 219,091 202,259 262,642 151,946 208,858 -
-
NP to SH -6,713 78,294 200,312 183,418 246,491 136,412 192,322 -
-
Tax Rate 145.47% 16.25% 15.87% 9.43% -3.71% 14.28% 17.64% -
Total Cost 561,236 881,135 1,134,075 1,024,235 814,536 971,663 1,161,342 -38.44%
-
Net Worth 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 -0.91%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 218,068 - 224,211 - 175,699 -
Div Payout % - - 108.86% - 90.96% - 91.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 -0.91%
NOSH 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 0.12%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.82% 9.30% 16.19% 16.49% 24.38% 13.52% 15.24% -
ROE -0.08% 0.92% 2.43% 2.21% 3.01% 1.69% 2.30% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.36 19.81 27.92 25.17 22.10 23.17 28.23 -45.52%
EPS -0.34 1.35 3.79 3.43 4.72 2.70 3.96 -
DPS 0.00 0.00 4.50 0.00 4.60 0.00 3.62 -
NAPS 1.68 1.73 1.70 1.70 1.68 1.66 1.72 -1.55%
Adjusted Per Share Value based on latest NOSH - 4,933,920
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.94 15.61 21.74 19.71 17.31 18.06 22.02 -45.20%
EPS -0.11 1.26 3.22 2.95 3.96 2.19 3.09 -
DPS 0.00 0.00 3.50 0.00 3.60 0.00 2.82 -
NAPS 1.3232 1.3629 1.3238 1.3309 1.3159 1.2935 1.3415 -0.91%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.37 1.55 1.80 1.72 1.68 1.68 1.47 -
P/RPS 12.06 7.82 6.45 6.83 7.60 7.25 5.21 75.07%
P/EPS -1,000.28 97.06 43.55 45.69 33.22 59.72 37.10 -
EY -0.10 1.03 2.30 2.19 3.01 1.67 2.70 -
DY 0.00 0.00 2.50 0.00 2.74 0.00 2.46 -
P/NAPS 0.82 0.90 1.06 1.01 1.00 1.01 0.85 -2.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 -
Price 1.35 1.51 1.78 1.77 1.57 1.69 1.62 -
P/RPS 11.89 7.62 6.37 7.03 7.10 7.29 5.74 62.56%
P/EPS -985.68 94.55 43.06 47.02 31.05 60.07 40.88 -
EY -0.10 1.06 2.32 2.13 3.22 1.66 2.45 -
DY 0.00 0.00 2.53 0.00 2.93 0.00 2.23 -
P/NAPS 0.80 0.87 1.05 1.04 0.93 1.02 0.94 -10.20%

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