[SUNWAY] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -35.74%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 3,878,614 3,833,310 3,908,470 4,107,743 4,628,277 4,780,447 4,797,481 -13.20%
PBT 520,338 540,984 549,674 601,643 844,786 914,232 907,407 -30.95%
Tax -101,258 -101,977 -98,543 -94,581 -70,490 -78,294 -81,702 15.36%
NP 419,080 439,007 451,131 507,062 774,296 835,938 825,705 -36.34%
-
NP to SH 377,640 397,484 404,724 455,311 708,515 766,633 758,643 -37.16%
-
Tax Rate 19.46% 18.85% 17.93% 15.72% 8.34% 8.56% 9.00% -
Total Cost 3,459,534 3,394,303 3,457,339 3,600,681 3,853,981 3,944,509 3,971,776 -8.78%
-
Net Worth 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 23.65%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 77,187 77,187 218,068 218,068 442,280 442,280 399,911 -66.56%
Div Payout % 20.44% 19.42% 53.88% 47.89% 62.42% 57.69% 52.71% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 23.65%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.80% 11.45% 11.54% 12.34% 16.73% 17.49% 17.21% -
ROE 3.31% 3.96% 4.83% 5.53% 8.35% 9.31% 9.16% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 66.73 74.49 79.74 83.81 94.40 98.65 98.47 -22.83%
EPS 6.50 7.72 8.26 9.29 14.45 15.82 15.57 -44.11%
DPS 1.33 1.50 4.50 4.50 9.10 9.10 8.22 -70.27%
NAPS 1.96 1.95 1.71 1.68 1.73 1.70 1.70 9.94%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 67.64 66.85 68.16 71.64 80.72 83.37 83.67 -13.20%
EPS 6.59 6.93 7.06 7.94 12.36 13.37 13.23 -37.13%
DPS 1.35 1.35 3.80 3.80 7.71 7.71 6.97 -66.49%
NAPS 1.9868 1.7499 1.4617 1.436 1.4791 1.4367 1.4444 23.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.70 1.61 1.37 1.37 1.55 1.80 1.72 -
P/RPS 2.55 2.16 1.72 1.63 1.64 1.82 1.75 28.49%
P/EPS 26.17 20.84 16.59 14.75 10.73 11.38 11.05 77.58%
EY 3.82 4.80 6.03 6.78 9.32 8.79 9.05 -43.70%
DY 0.78 0.93 3.28 3.28 5.87 5.06 4.78 -70.10%
P/NAPS 0.87 0.83 0.80 0.82 0.90 1.06 1.01 -9.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 -
Price 1.54 1.70 1.36 1.37 1.51 1.78 1.77 -
P/RPS 2.31 2.28 1.71 1.63 1.60 1.80 1.80 18.07%
P/EPS 23.70 22.01 16.47 14.75 10.45 11.25 11.37 63.10%
EY 4.22 4.54 6.07 6.78 9.57 8.89 8.80 -38.70%
DY 0.86 0.88 3.31 3.28 6.03 5.11 4.64 -67.45%
P/NAPS 0.79 0.87 0.80 0.82 0.87 1.05 1.04 -16.73%

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