[SUNWAY] QoQ TTM 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- -7.58%
YoY- 5.2%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,833,310 3,908,470 4,107,743 4,628,277 4,780,447 4,797,481 5,015,560 -16.33%
PBT 540,984 549,674 601,643 844,786 914,232 907,407 878,043 -27.48%
Tax -101,977 -98,543 -94,581 -70,490 -78,294 -81,702 -87,700 10.52%
NP 439,007 451,131 507,062 774,296 835,938 825,705 790,343 -32.30%
-
NP to SH 397,484 404,724 455,311 708,515 766,633 758,643 720,533 -32.61%
-
Tax Rate 18.85% 17.93% 15.72% 8.34% 8.56% 9.00% 9.99% -
Total Cost 3,394,303 3,457,339 3,600,681 3,853,981 3,944,509 3,971,776 4,225,217 -13.52%
-
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 77,187 218,068 218,068 442,280 442,280 399,911 399,911 -66.43%
Div Payout % 19.42% 53.88% 47.89% 62.42% 57.69% 52.71% 55.50% -
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 11.45% 11.54% 12.34% 16.73% 17.49% 17.21% 15.76% -
ROE 3.96% 4.83% 5.53% 8.35% 9.31% 9.16% 8.80% -
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 74.49 79.74 83.81 94.40 98.65 98.47 102.90 -19.29%
EPS 7.72 8.26 9.29 14.45 15.82 15.57 14.78 -35.01%
DPS 1.50 4.50 4.50 9.10 9.10 8.22 8.22 -67.66%
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 66.85 68.16 71.64 80.72 83.37 83.67 87.47 -16.34%
EPS 6.93 7.06 7.94 12.36 13.37 13.23 12.57 -32.64%
DPS 1.35 3.80 3.80 7.71 7.71 6.97 6.97 -66.35%
NAPS 1.7499 1.4617 1.436 1.4791 1.4367 1.4444 1.4281 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 2.16 1.72 1.63 1.64 1.82 1.75 1.63 20.54%
P/EPS 20.84 16.59 14.75 10.73 11.38 11.05 11.36 49.58%
EY 4.80 6.03 6.78 9.32 8.79 9.05 8.80 -33.11%
DY 0.93 3.28 3.28 5.87 5.06 4.78 4.89 -66.76%
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 1.37 1.51 1.78 1.77 1.57 -
P/RPS 2.28 1.71 1.63 1.60 1.80 1.80 1.53 30.30%
P/EPS 22.01 16.47 14.75 10.45 11.25 11.37 10.62 62.19%
EY 4.54 6.07 6.78 9.57 8.89 8.80 9.42 -38.39%
DY 0.88 3.31 3.28 6.03 5.11 4.64 5.24 -69.39%
P/NAPS 0.87 0.80 0.82 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