[SUNWAY] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1.79%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,327,684 4,289,887 3,878,614 3,833,310 3,908,470 4,107,743 4,628,277 -4.37%
PBT 531,721 589,224 520,338 540,984 549,674 601,643 844,786 -26.53%
Tax -88,106 -94,437 -101,258 -101,977 -98,543 -94,581 -70,490 16.01%
NP 443,615 494,787 419,080 439,007 451,131 507,062 774,296 -30.99%
-
NP to SH 403,141 454,874 377,640 397,484 404,724 455,311 708,515 -31.31%
-
Tax Rate 16.57% 16.03% 19.46% 18.85% 17.93% 15.72% 8.34% -
Total Cost 3,884,069 3,795,100 3,459,534 3,394,303 3,457,339 3,600,681 3,853,981 0.51%
-
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 135,854 135,854 77,187 77,187 218,068 218,068 442,280 -54.44%
Div Payout % 33.70% 29.87% 20.44% 19.42% 53.88% 47.89% 62.42% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
NOSH 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.25% 11.53% 10.80% 11.45% 11.54% 12.34% 16.73% -
ROE 4.16% 4.73% 3.31% 3.96% 4.83% 5.53% 8.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.77 73.12 66.73 74.49 79.74 83.81 94.40 -15.14%
EPS 6.87 7.75 6.50 7.72 8.26 9.29 14.45 -39.05%
DPS 2.32 2.32 1.33 1.50 4.50 4.50 9.10 -59.75%
NAPS 1.65 1.64 1.96 1.95 1.71 1.68 1.73 -3.10%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.47 74.81 67.64 66.85 68.16 71.64 80.72 -4.38%
EPS 7.03 7.93 6.59 6.93 7.06 7.94 12.36 -31.32%
DPS 2.37 2.37 1.35 1.35 3.80 3.80 7.71 -54.42%
NAPS 1.6882 1.6779 1.9868 1.7499 1.4617 1.436 1.4791 9.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.69 1.74 1.70 1.61 1.37 1.37 1.55 -
P/RPS 2.29 2.38 2.55 2.16 1.72 1.63 1.64 24.90%
P/EPS 24.59 22.44 26.17 20.84 16.59 14.75 10.73 73.73%
EY 4.07 4.46 3.82 4.80 6.03 6.78 9.32 -42.41%
DY 1.37 1.33 0.78 0.93 3.28 3.28 5.87 -62.05%
P/NAPS 1.02 1.06 0.87 0.83 0.80 0.82 0.90 8.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 -
Price 1.68 1.80 1.54 1.70 1.36 1.37 1.51 -
P/RPS 2.28 2.46 2.31 2.28 1.71 1.63 1.60 26.60%
P/EPS 24.45 23.22 23.70 22.01 16.47 14.75 10.45 76.15%
EY 4.09 4.31 4.22 4.54 6.07 6.78 9.57 -43.23%
DY 1.38 1.29 0.86 0.88 3.31 3.28 6.03 -62.55%
P/NAPS 1.02 1.10 0.79 0.87 0.80 0.82 0.87 11.17%

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