[SUNWAY] YoY Annualized Quarter 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- -54.29%

YoY- -81.31%

Quarter Report

Sunway Berhad Q22020.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	5,463,818	4,785,668	3,969,320	3,056,166	4,401,574	5,191,020	4,664,588	2.66%
YoY %	14.17%	20.57%	29.88%	-30.57%	-15.21%	11.29%	-	-
Horiz. %	117.13%	102.60%	85.09%	65.52%	94.36%	111.29%	100.00%	-
PBT	790,096	804,230	332,316	235,836	861,014	806,216	849,130	-1.19%
YoY %	-1.76%	142.01%	40.91%	-72.61%	6.80%	-5.05%	-	-
Horiz. %	93.05%	94.71%	39.14%	27.77%	101.40%	94.95%	100.00%	-
Tax	-128,122	-103,370	-49,332	-64,412	-31,838	-99,712	-130,994	-0.36%
YoY %	-23.95%	-109.54%	23.41%	-102.31%	68.07%	23.88%	-	-
Horiz. %	97.81%	78.91%	37.66%	49.17%	24.30%	76.12%	100.00%	-
NP	661,974	700,860	282,984	171,424	829,176	706,504	718,136	-1.34%
YoY %	-5.55%	147.67%	65.08%	-79.33%	17.36%	-1.62%	-	-
Horiz. %	92.18%	97.59%	39.41%	23.87%	115.46%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	583,146	617,978	257,942	143,162	765,806	642,722	609,710	-0.73%
YoY %	-5.64%	139.58%	80.17%	-81.31%	19.15%	5.41%	-	-
Horiz. %	95.64%	101.36%	42.31%	23.48%	125.60%	105.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.22%	12.85%	14.84%	27.31%	3.70%	12.37%	15.43%	-
YoY %	26.23%	-13.41%	-45.66%	638.11%	-70.09%	-19.83%	-	-
Horiz. %	105.12%	83.28%	96.18%	176.99%	23.98%	80.17%	100.00%	-
Total Cost	4,801,844	4,084,808	3,686,336	2,884,742	3,572,398	4,484,516	3,946,452	3.32%
YoY %	17.55%	10.81%	27.79%	-19.25%	-20.34%	13.63%	-	-
Horiz. %	121.67%	103.51%	93.41%	73.10%	90.52%	113.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,697,388	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	8.98%
YoY %	3.06%	28.05%	16.85%	0.56%	1.88%	6.10%	-	-
Horiz. %	167.61%	162.63%	127.01%	108.70%	108.09%	106.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	236,230	234,674	117,334	-	448,423	340,983	285,101	-3.08%
YoY %	0.66%	100.01%	0.00%	-	31.51%	19.60%	-	-
Horiz. %	82.86%	82.31%	41.16%	-	157.29%	119.60%	100.00%	-
Div Payout %	40.51%	37.97%	45.49%	-	58.56%	53.05%	46.76%	-
YoY %	6.69%	-16.53%	0.00%	-	10.39%	13.45%	-	-
Horiz. %	86.63%	81.20%	97.28%	-	125.24%	113.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	12,697,388	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	7,575,555	8.98%
YoY %	3.06%	28.05%	16.85%	0.56%	1.88%	6.10%	-	-
Horiz. %	167.61%	162.63%	127.01%	108.70%	108.09%	106.10%	100.00%	-
NOSH	4,999,644	4,934,079	4,933,931	4,933,931	4,926,468	4,919,793	2,036,439	16.13%
YoY %	1.33%	0.00%	0.00%	0.15%	0.14%	141.59%	-	-
Horiz. %	245.51%	242.29%	242.28%	242.28%	241.92%	241.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	12.12%	14.64%	7.13%	5.61%	18.84%	13.61%	15.40%	-
YoY %	-17.21%	105.33%	27.09%	-70.22%	38.43%	-11.62%	-	-
Horiz. %	78.70%	95.06%	46.30%	36.43%	122.34%	88.38%	100.00%	-
ROE	4.59%	5.02%	2.68%	1.74%	9.35%	8.00%	8.05%	-
YoY %	-8.57%	87.31%	54.02%	-81.39%	16.87%	-0.62%	-	-
Horiz. %	57.02%	62.36%	33.29%	21.61%	116.15%	99.38%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	92.52	81.57	67.66	62.35	90.30	106.57	229.06	-14.01%
YoY %	13.42%	20.56%	8.52%	-30.95%	-15.27%	-53.48%	-	-
Horiz. %	40.39%	35.61%	29.54%	27.22%	39.42%	46.52%	100.00%	-
EPS	9.04	10.54	4.40	2.04	14.86	13.16	29.94	-18.08%
YoY %	-14.23%	139.55%	115.69%	-86.27%	12.92%	-56.05%	-	-
Horiz. %	30.19%	35.20%	14.70%	6.81%	49.63%	43.95%	100.00%	-
DPS	4.00	4.00	2.00	0.00	9.20	7.00	14.00	-18.83%
YoY %	0.00%	100.00%	0.00%	0.00%	31.43%	-50.00%	-	-
Horiz. %	28.57%	28.57%	14.29%	0.00%	65.71%	50.00%	100.00%	-
NAPS	2.15	2.10	1.64	1.68	1.68	1.65	3.72	-8.72%
YoY %	2.38%	28.05%	-2.38%	0.00%	1.82%	-55.65%	-	-
Horiz. %	57.80%	56.45%	44.09%	45.16%	45.16%	44.35%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,933,931
RPS	87.80	76.90	63.79	49.11	70.73	83.42	74.96	2.66%
YoY %	14.17%	20.55%	29.89%	-30.57%	-15.21%	11.29%	-	-
Horiz. %	117.13%	102.59%	85.10%	65.51%	94.36%	111.29%	100.00%	-
EPS	9.37	9.93	4.15	2.30	12.31	10.33	9.80	-0.74%
YoY %	-5.64%	139.28%	80.43%	-81.32%	19.17%	5.41%	-	-
Horiz. %	95.61%	101.33%	42.35%	23.47%	125.61%	105.41%	100.00%	-
DPS	3.80	3.77	1.89	0.00	7.21	5.48	4.58	-3.06%
YoY %	0.80%	99.47%	0.00%	0.00%	31.57%	19.65%	-	-
Horiz. %	82.97%	82.31%	41.27%	0.00%	157.42%	119.65%	100.00%	-
NAPS	2.0404	1.9798	1.5461	1.3232	1.3159	1.2916	1.2174	8.98%
YoY %	3.06%	28.05%	16.85%	0.55%	1.88%	6.09%	-	-
Horiz. %	167.60%	162.63%	127.00%	108.69%	108.09%	106.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.58	1.70	1.74	1.37	1.68	1.55	3.92	-
P/RPS	1.71	2.08	2.57	2.20	1.86	1.45	1.71	0.00%
YoY %	-17.79%	-19.07%	16.82%	18.28%	28.28%	-15.20%	-	-
Horiz. %	100.00%	121.64%	150.29%	128.65%	108.77%	84.80%	100.00%	-
P/EPS	16.00	16.14	39.58	46.90	10.69	11.75	13.09	3.40%
YoY %	-0.87%	-59.22%	-15.61%	338.73%	-9.02%	-10.24%	-	-
Horiz. %	122.23%	123.30%	302.37%	358.29%	81.67%	89.76%	100.00%	-
EY	6.25	6.20	2.53	2.13	9.35	8.51	7.64	-3.29%
YoY %	0.81%	145.06%	18.78%	-77.22%	9.87%	11.39%	-	-
Horiz. %	81.81%	81.15%	33.12%	27.88%	122.38%	111.39%	100.00%	-
DY	2.53	2.35	1.15	0.00	5.48	4.52	3.57	-5.57%
YoY %	7.66%	104.35%	0.00%	0.00%	21.24%	26.61%	-	-
Horiz. %	70.87%	65.83%	32.21%	0.00%	153.50%	126.61%	100.00%	-
P/NAPS	0.73	0.81	1.06	0.82	1.00	0.94	1.05	-5.87%
YoY %	-9.88%	-23.58%	29.27%	-18.00%	6.38%	-10.48%	-	-
Horiz. %	69.52%	77.14%	100.95%	78.10%	95.24%	89.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	24/08/22	24/08/21	26/08/20	27/08/19	21/08/18	29/08/17	-
Price	1.91	1.66	1.80	1.35	1.57	1.56	4.35	-
P/RPS	2.06	2.04	2.66	2.17	1.74	1.46	1.90	1.35%
YoY %	0.98%	-23.31%	22.58%	24.71%	19.18%	-23.16%	-	-
Horiz. %	108.42%	107.37%	140.00%	114.21%	91.58%	76.84%	100.00%	-
P/EPS	19.34	15.76	40.94	46.22	9.99	11.82	14.53	4.87%
YoY %	22.72%	-61.50%	-11.42%	362.66%	-15.48%	-18.65%	-	-
Horiz. %	133.10%	108.47%	281.76%	318.10%	68.75%	81.35%	100.00%	-
EY	5.17	6.35	2.44	2.16	10.01	8.46	6.88	-4.64%
YoY %	-18.58%	160.25%	12.96%	-78.42%	18.32%	22.97%	-	-
Horiz. %	75.15%	92.30%	35.47%	31.40%	145.49%	122.97%	100.00%	-
DY	2.09	2.41	1.11	0.00	5.86	4.49	3.22	-6.94%
YoY %	-13.28%	117.12%	0.00%	0.00%	30.51%	39.44%	-	-
Horiz. %	64.91%	74.84%	34.47%	0.00%	181.99%	139.44%	100.00%	-
P/NAPS	0.89	0.79	1.10	0.80	0.93	0.95	1.17	-4.45%
YoY %	12.66%	-28.18%	37.50%	-13.98%	-2.11%	-18.80%	-	-
Horiz. %	76.07%	67.52%	94.02%	68.38%	79.49%	81.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos