[SUNWAY] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 45.35%
YoY- -3.61%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,065,018 967,917 1,016,743 1,278,006 1,027,221 556,644 971,439 6.31%
PBT 113,845 78,984 87,174 251,718 171,348 10,098 107,820 3.68%
Tax -18,689 -7,869 -16,797 -44,751 -25,020 -14,690 -17,516 4.41%
NP 95,156 71,115 70,377 206,967 146,328 -4,592 90,304 3.54%
-
NP to SH 81,098 70,521 58,450 193,072 132,831 -6,713 78,294 2.37%
-
Tax Rate 16.42% 9.96% 19.27% 17.78% 14.60% 145.47% 16.25% -
Total Cost 969,862 896,802 946,366 1,071,039 880,893 561,236 881,135 6.59%
-
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 58,667 - 77,187 - - - -
Div Payout % - 83.19% - 39.98% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
NOSH 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.93% 7.35% 6.92% 16.19% 14.25% -0.82% 9.30% -
ROE 0.84% 0.73% 0.51% 1.92% 1.58% -0.08% 0.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.15 16.50 17.49 24.84 20.96 11.36 19.81 -5.66%
EPS 1.38 1.20 1.01 3.75 2.51 -0.34 1.35 1.47%
DPS 0.00 1.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.96 1.95 1.71 1.68 1.73 -3.10%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.58 19.62 20.61 25.90 20.82 11.28 19.69 6.29%
EPS 1.64 1.43 1.18 3.91 2.69 -0.14 1.59 2.08%
DPS 0.00 1.19 0.00 1.56 0.00 0.00 0.00 -
NAPS 1.9619 1.95 2.3089 2.0337 1.6987 1.6689 1.719 9.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.69 1.74 1.70 1.61 1.37 1.37 1.55 -
P/RPS 9.31 10.55 9.72 6.48 6.54 12.06 7.82 12.31%
P/EPS 122.26 144.75 169.05 42.91 50.55 -1,000.28 97.06 16.61%
EY 0.82 0.69 0.59 2.33 1.98 -0.10 1.03 -14.08%
DY 0.00 0.57 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.87 0.83 0.80 0.82 0.90 8.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 -
Price 1.70 1.80 1.66 1.70 1.36 1.35 1.51 -
P/RPS 9.36 10.91 9.49 6.84 6.49 11.89 7.62 14.68%
P/EPS 122.98 149.74 165.07 45.31 50.18 -985.68 94.55 19.13%
EY 0.81 0.67 0.61 2.21 1.99 -0.10 1.06 -16.40%
DY 0.00 0.56 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.85 0.87 0.80 0.80 0.87 11.90%

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