[SUNWAY] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 2078.71%
YoY- -27.58%
Quarter Report
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 967,917 1,016,743 1,278,006 1,027,221 556,644 971,439 1,353,166 -20.03%
PBT 78,984 87,174 251,718 171,348 10,098 107,820 260,408 -54.88%
Tax -7,869 -16,797 -44,751 -25,020 -14,690 -17,516 -41,317 -66.93%
NP 71,115 70,377 206,967 146,328 -4,592 90,304 219,091 -52.80%
-
NP to SH 70,521 58,450 193,072 132,831 -6,713 78,294 200,312 -50.17%
-
Tax Rate 9.96% 19.27% 17.78% 14.60% 145.47% 16.25% 15.87% -
Total Cost 896,802 946,366 1,071,039 880,893 561,236 881,135 1,134,075 -14.49%
-
Net Worth 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 10.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 58,667 - 77,187 - - - 218,068 -58.35%
Div Payout % 83.19% - 39.98% - - - 108.86% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 10.91%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.35% 6.92% 16.19% 14.25% -0.82% 9.30% 16.19% -
ROE 0.73% 0.51% 1.92% 1.58% -0.08% 0.92% 2.43% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.50 17.49 24.84 20.96 11.36 19.81 27.92 -29.59%
EPS 1.20 1.01 3.75 2.51 -0.34 1.35 3.79 -53.57%
DPS 1.00 0.00 1.50 0.00 0.00 0.00 4.50 -63.34%
NAPS 1.64 1.96 1.95 1.71 1.68 1.73 1.70 -2.36%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 19.62 20.61 25.90 20.82 11.28 19.69 27.42 -20.01%
EPS 1.43 1.18 3.91 2.69 -0.14 1.59 4.06 -50.15%
DPS 1.19 0.00 1.56 0.00 0.00 0.00 4.42 -58.33%
NAPS 1.95 2.3089 2.0337 1.6987 1.6689 1.719 1.6696 10.91%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.74 1.70 1.61 1.37 1.37 1.55 1.80 -
P/RPS 10.55 9.72 6.48 6.54 12.06 7.82 6.45 38.86%
P/EPS 144.75 169.05 42.91 50.55 -1,000.28 97.06 43.55 122.88%
EY 0.69 0.59 2.33 1.98 -0.10 1.03 2.30 -55.21%
DY 0.57 0.00 0.93 0.00 0.00 0.00 2.50 -62.71%
P/NAPS 1.06 0.87 0.83 0.80 0.82 0.90 1.06 0.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 -
Price 1.80 1.66 1.70 1.36 1.35 1.51 1.78 -
P/RPS 10.91 9.49 6.84 6.49 11.89 7.62 6.37 43.19%
P/EPS 149.74 165.07 45.31 50.18 -985.68 94.55 43.06 129.70%
EY 0.67 0.61 2.21 1.99 -0.10 1.06 2.32 -56.34%
DY 0.56 0.00 0.88 0.00 0.00 0.00 2.53 -63.44%
P/NAPS 1.10 0.85 0.87 0.80 0.80 0.87 1.05 3.15%

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