[SUNWAY] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.05%
YoY- 16.33%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,908,470 4,107,743 4,628,277 4,780,447 4,797,481 5,015,560 5,225,444 -17.55%
PBT 549,674 601,643 844,786 914,232 907,407 878,043 867,021 -26.13%
Tax -98,543 -94,581 -70,490 -78,294 -81,702 -87,700 -123,554 -13.96%
NP 451,131 507,062 774,296 835,938 825,705 790,343 743,467 -28.26%
-
NP to SH 404,724 455,311 708,515 766,633 758,643 720,533 673,480 -28.72%
-
Tax Rate 17.93% 15.72% 8.34% 8.56% 9.00% 9.99% 14.25% -
Total Cost 3,457,339 3,600,681 3,853,981 3,944,509 3,971,776 4,225,217 4,481,977 -15.85%
-
Net Worth 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 2.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 218,068 218,068 442,280 442,280 399,911 399,911 346,191 -26.45%
Div Payout % 53.88% 47.89% 62.42% 57.69% 52.71% 55.50% 51.40% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 2.72%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 4,924,901 0.12%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.54% 12.34% 16.73% 17.49% 17.21% 15.76% 14.23% -
ROE 4.83% 5.53% 8.35% 9.31% 9.16% 8.80% 8.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 79.74 83.81 94.40 98.65 98.47 102.90 107.76 -18.14%
EPS 8.26 9.29 14.45 15.82 15.57 14.78 13.89 -29.21%
DPS 4.50 4.50 9.10 9.10 8.22 8.22 7.12 -26.29%
NAPS 1.71 1.68 1.73 1.70 1.70 1.68 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 68.68 72.18 81.32 84.00 84.30 88.13 91.82 -17.55%
EPS 7.11 8.00 12.45 13.47 13.33 12.66 11.83 -28.71%
DPS 3.83 3.83 7.77 7.77 7.03 7.03 6.08 -26.45%
NAPS 1.4727 1.4469 1.4903 1.4476 1.4553 1.4388 1.4144 2.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.37 1.37 1.55 1.80 1.72 1.68 1.68 -
P/RPS 1.72 1.63 1.64 1.82 1.75 1.63 1.56 6.70%
P/EPS 16.59 14.75 10.73 11.38 11.05 11.36 12.10 23.34%
EY 6.03 6.78 9.32 8.79 9.05 8.80 8.27 -18.94%
DY 3.28 3.28 5.87 5.06 4.78 4.89 4.24 -15.69%
P/NAPS 0.80 0.82 0.90 1.06 1.01 1.00 1.01 -14.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 21/05/19 -
Price 1.36 1.37 1.51 1.78 1.77 1.57 1.69 -
P/RPS 1.71 1.63 1.60 1.80 1.80 1.53 1.57 5.84%
P/EPS 16.47 14.75 10.45 11.25 11.37 10.62 12.17 22.28%
EY 6.07 6.78 9.57 8.89 8.80 9.42 8.22 -18.25%
DY 3.31 3.28 6.03 5.11 4.64 5.24 4.21 -14.77%
P/NAPS 0.80 0.82 0.87 1.05 1.04 0.93 1.02 -14.91%

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