[SUNWAY] QoQ 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- 9.21%
YoY- 4.15%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,027,221 556,644 971,439 1,353,166 1,226,494 1,077,178 1,123,609 -5.78%
PBT 171,348 10,098 107,820 260,408 223,317 253,241 177,266 -2.23%
Tax -25,020 -14,690 -17,516 -41,317 -21,058 9,401 -25,320 -0.78%
NP 146,328 -4,592 90,304 219,091 202,259 262,642 151,946 -2.47%
-
NP to SH 132,831 -6,713 78,294 200,312 183,418 246,491 136,412 -1.75%
-
Tax Rate 14.60% 145.47% 16.25% 15.87% 9.43% -3.71% 14.28% -
Total Cost 880,893 561,236 881,135 1,134,075 1,024,235 814,536 971,663 -6.31%
-
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 - - - 218,068 - 224,211 - -
Div Payout % - - - 108.86% - 90.96% - -
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 14.25% -0.82% 9.30% 16.19% 16.49% 24.38% 13.52% -
ROE 1.58% -0.08% 0.92% 2.43% 2.21% 3.01% 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 20.96 11.36 19.81 27.92 25.17 22.10 23.17 -6.44%
EPS 2.51 -0.34 1.35 3.79 3.43 4.72 2.70 -4.73%
DPS 0.00 0.00 0.00 4.50 0.00 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 18.06 9.79 17.08 23.80 21.57 18.94 19.76 -5.80%
EPS 2.34 -0.12 1.38 3.52 3.23 4.33 2.40 -1.66%
DPS 0.00 0.00 0.00 3.83 0.00 3.94 0.00 -
NAPS 1.4739 1.448 1.4915 1.4487 1.4565 1.44 1.4155 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 6.54 12.06 7.82 6.45 6.83 7.60 7.25 -6.62%
P/EPS 50.55 -1,000.28 97.06 43.55 45.69 33.22 59.72 -10.49%
EY 1.98 -0.10 1.03 2.30 2.19 3.01 1.67 11.98%
DY 0.00 0.00 0.00 2.50 0.00 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 6.49 11.89 7.62 6.37 7.03 7.10 7.29 -7.43%
P/EPS 50.18 -985.68 94.55 43.06 47.02 31.05 60.07 -11.27%
EY 1.99 -0.10 1.06 2.32 2.13 3.22 1.66 12.81%
DY 0.00 0.00 0.00 2.53 0.00 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