[SUNWAY] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -29.07%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,353,166 1,226,494 1,077,178 1,123,609 1,370,200 1,444,573 1,287,062 3.38%
PBT 260,408 223,317 253,241 177,266 253,583 193,953 242,219 4.93%
Tax -41,317 -21,058 9,401 -25,320 -44,725 -27,056 -26,453 34.50%
NP 219,091 202,259 262,642 151,946 208,858 166,897 215,766 1.02%
-
NP to SH 200,312 183,418 246,491 136,412 192,322 145,308 199,438 0.29%
-
Tax Rate 15.87% 9.43% -3.71% 14.28% 17.64% 13.95% 10.92% -
Total Cost 1,134,075 1,024,235 814,536 971,663 1,161,342 1,277,676 1,071,296 3.85%
-
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 218,068 - 224,211 - 175,699 - 170,491 17.77%
Div Payout % 108.86% - 90.96% - 91.36% - 85.49% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
NOSH 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 0.19%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.19% 16.49% 24.38% 13.52% 15.24% 11.55% 16.76% -
ROE 2.43% 2.21% 3.01% 1.69% 2.30% 1.79% 2.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.92 25.17 22.10 23.17 28.23 29.70 26.42 3.73%
EPS 3.79 3.43 4.72 2.70 3.96 2.99 4.09 -4.93%
DPS 4.50 0.00 4.60 0.00 3.62 0.00 3.50 18.18%
NAPS 1.70 1.70 1.68 1.66 1.72 1.67 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 4,924,901
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.74 19.71 17.31 18.06 22.02 23.21 20.68 3.37%
EPS 3.22 2.95 3.96 2.19 3.09 2.34 3.20 0.41%
DPS 3.50 0.00 3.60 0.00 2.82 0.00 2.74 17.67%
NAPS 1.3238 1.3309 1.3159 1.2935 1.3415 1.3051 1.2916 1.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.72 1.68 1.68 1.47 1.51 1.55 -
P/RPS 6.45 6.83 7.60 7.25 5.21 5.08 5.87 6.46%
P/EPS 43.55 45.69 33.22 59.72 37.10 50.54 37.86 9.75%
EY 2.30 2.19 3.01 1.67 2.70 1.98 2.64 -8.75%
DY 2.50 0.00 2.74 0.00 2.46 0.00 2.26 6.94%
P/NAPS 1.06 1.01 1.00 1.01 0.85 0.90 0.94 8.31%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 -
Price 1.78 1.77 1.57 1.69 1.62 1.45 1.56 -
P/RPS 6.37 7.03 7.10 7.29 5.74 4.88 5.90 5.22%
P/EPS 43.06 47.02 31.05 60.07 40.88 48.53 38.10 8.47%
EY 2.32 2.13 3.22 1.66 2.45 2.06 2.62 -7.76%
DY 2.53 0.00 2.93 0.00 2.23 0.00 2.24 8.43%
P/NAPS 1.05 1.04 0.93 1.02 0.94 0.87 0.95 6.88%

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