[SUNWAY] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -60.91%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,278,006 1,027,221 556,644 971,439 1,353,166 1,226,494 1,077,178 12.01%
PBT 251,718 171,348 10,098 107,820 260,408 223,317 253,241 -0.39%
Tax -44,751 -25,020 -14,690 -17,516 -41,317 -21,058 9,401 -
NP 206,967 146,328 -4,592 90,304 219,091 202,259 262,642 -14.62%
-
NP to SH 193,072 132,831 -6,713 78,294 200,312 183,418 246,491 -14.96%
-
Tax Rate 17.78% 14.60% 145.47% 16.25% 15.87% 9.43% -3.71% -
Total Cost 1,071,039 880,893 561,236 881,135 1,134,075 1,024,235 814,536 19.92%
-
Net Worth 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 14.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 77,187 - - - 218,068 - 224,211 -50.72%
Div Payout % 39.98% - - - 108.86% - 90.96% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 14.44%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 0.10%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.19% 14.25% -0.82% 9.30% 16.19% 16.49% 24.38% -
ROE 1.92% 1.58% -0.08% 0.92% 2.43% 2.21% 3.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.84 20.96 11.36 19.81 27.92 25.17 22.10 8.06%
EPS 3.75 2.51 -0.34 1.35 3.79 3.43 4.72 -14.15%
DPS 1.50 0.00 0.00 0.00 4.50 0.00 4.60 -52.46%
NAPS 1.95 1.71 1.68 1.73 1.70 1.70 1.68 10.39%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.57 18.15 9.83 17.16 23.90 21.67 19.03 11.98%
EPS 3.41 2.35 -0.12 1.38 3.54 3.24 4.35 -14.91%
DPS 1.36 0.00 0.00 0.00 3.85 0.00 3.96 -50.79%
NAPS 1.7725 1.4805 1.4545 1.4982 1.4552 1.463 1.4465 14.43%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.61 1.37 1.37 1.55 1.80 1.72 1.68 -
P/RPS 6.48 6.54 12.06 7.82 6.45 6.83 7.60 -10.03%
P/EPS 42.91 50.55 -1,000.28 97.06 43.55 45.69 33.22 18.51%
EY 2.33 1.98 -0.10 1.03 2.30 2.19 3.01 -15.62%
DY 0.93 0.00 0.00 0.00 2.50 0.00 2.74 -51.18%
P/NAPS 0.83 0.80 0.82 0.90 1.06 1.01 1.00 -11.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 -
Price 1.70 1.36 1.35 1.51 1.78 1.77 1.57 -
P/RPS 6.84 6.49 11.89 7.62 6.37 7.03 7.10 -2.44%
P/EPS 45.31 50.18 -985.68 94.55 43.06 47.02 31.05 28.50%
EY 2.21 1.99 -0.10 1.06 2.32 2.13 3.22 -22.10%
DY 0.88 0.00 0.00 0.00 2.53 0.00 2.93 -54.98%
P/NAPS 0.87 0.80 0.80 0.87 1.05 1.04 0.93 -4.32%

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