[SUNWAY] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -69.73%
YoY- -25.35%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,243,832 1,065,018 967,917 1,016,743 1,278,006 1,027,221 556,644 70.66%
PBT 256,642 113,845 78,984 87,174 251,718 171,348 10,098 759.34%
Tax 2,246,761 -18,689 -7,869 -16,797 -44,751 -25,020 -14,690 -
NP 2,503,403 95,156 71,115 70,377 206,967 146,328 -4,592 -
-
NP to SH 2,455,374 81,098 70,521 58,450 193,072 132,831 -6,713 -
-
Tax Rate -875.45% 16.42% 9.96% 19.27% 17.78% 14.60% 145.47% -
Total Cost -1,259,571 969,862 896,802 946,366 1,071,039 880,893 561,236 -
-
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 88,002 - 58,667 - 77,187 - - -
Div Payout % 3.58% - 83.19% - 39.98% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
NOSH 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 201.27% 8.93% 7.35% 6.92% 16.19% 14.25% -0.82% -
ROE 20.42% 0.84% 0.73% 0.51% 1.92% 1.58% -0.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.20 18.15 16.50 17.49 24.84 20.96 11.36 51.40%
EPS 41.85 1.38 1.20 1.01 3.75 2.51 -0.34 -
DPS 1.50 0.00 1.00 0.00 1.50 0.00 0.00 -
NAPS 2.05 1.65 1.64 1.96 1.95 1.71 1.68 14.14%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.21 21.58 19.62 20.61 25.90 20.82 11.28 70.68%
EPS 49.76 1.64 1.43 1.18 3.91 2.69 -0.14 -
DPS 1.78 0.00 1.19 0.00 1.56 0.00 0.00 -
NAPS 2.4375 1.9619 1.95 2.3089 2.0337 1.6987 1.6689 28.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.72 1.69 1.74 1.70 1.61 1.37 1.37 -
P/RPS 8.11 9.31 10.55 9.72 6.48 6.54 12.06 -23.18%
P/EPS 4.11 122.26 144.75 169.05 42.91 50.55 -1,000.28 -
EY 24.33 0.82 0.69 0.59 2.33 1.98 -0.10 -
DY 0.87 0.00 0.57 0.00 0.93 0.00 0.00 -
P/NAPS 0.84 1.02 1.06 0.87 0.83 0.80 0.82 1.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 -
Price 1.68 1.70 1.80 1.66 1.70 1.36 1.35 -
P/RPS 7.92 9.36 10.91 9.49 6.84 6.49 11.89 -23.67%
P/EPS 4.01 122.98 149.74 165.07 45.31 50.18 -985.68 -
EY 24.91 0.81 0.67 0.61 2.21 1.99 -0.10 -
DY 0.89 0.00 0.56 0.00 0.88 0.00 0.00 -
P/NAPS 0.82 1.03 1.10 0.85 0.87 0.80 0.80 1.65%

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