[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -1.4%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 4,884,477 4,066,237 3,407,072 4,569,708 5,386,777 4,869,248 4,482,916 1.43%
PBT 834,520 373,337 385,688 871,765 796,081 828,405 784,533 1.03%
Tax -124,368 -57,806 -76,301 -49,302 -102,549 -125,942 -125,906 -0.20%
NP 710,152 315,530 309,386 822,462 693,532 702,462 658,626 1.26%
-
NP to SH 631,614 280,092 272,549 755,094 622,225 607,612 533,424 2.85%
-
Tax Rate 14.90% 15.48% 19.78% 5.66% 12.88% 15.20% 16.05% -
Total Cost 4,174,325 3,750,706 3,097,685 3,747,245 4,693,245 4,166,785 3,824,289 1.46%
-
Net Worth 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 6,944,285 10.19%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 156,449 78,222 - 298,817 226,949 191,330 128,597 3.31%
Div Payout % 24.77% 27.93% - 39.57% 36.47% 31.49% 24.11% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 6,944,285 10.19%
NOSH 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 2,049,973 1,928,968 16.93%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.54% 7.76% 9.08% 18.00% 12.87% 14.43% 14.69% -
ROE 5.08% 2.89% 3.25% 9.12% 7.66% 7.86% 7.68% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 83.26 69.31 69.51 93.79 110.77 237.53 232.40 -15.71%
EPS 10.76 4.77 4.69 14.53 12.76 29.64 27.65 -14.54%
DPS 2.67 1.33 0.00 6.13 4.67 9.33 6.67 -14.14%
NAPS 2.12 1.65 1.71 1.70 1.67 3.77 3.60 -8.44%
Adjusted Per Share Value based on latest NOSH - 4,933,920
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 86.28 71.83 60.18 80.72 95.15 86.01 79.19 1.43%
EPS 11.16 4.95 4.81 13.34 10.99 10.73 9.42 2.86%
DPS 2.76 1.38 0.00 5.28 4.01 3.38 2.27 3.30%
NAPS 2.197 1.7099 1.4805 1.463 1.4346 1.3652 1.2267 10.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.57 1.69 1.37 1.72 1.51 1.84 3.10 -
P/RPS 1.89 2.44 1.97 1.83 1.36 0.77 1.33 6.02%
P/EPS 14.58 35.40 24.64 11.10 11.80 6.21 11.21 4.47%
EY 6.86 2.83 4.06 9.01 8.47 16.11 8.92 -4.28%
DY 1.70 0.79 0.00 3.57 3.09 5.07 2.15 -3.83%
P/NAPS 0.74 1.02 0.80 1.01 0.90 0.49 0.86 -2.47%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 25/11/16 -
Price 1.58 1.70 1.36 1.77 1.45 1.64 3.00 -
P/RPS 1.90 2.45 1.96 1.89 1.31 0.69 1.29 6.66%
P/EPS 14.68 35.61 24.46 11.42 11.33 5.53 10.85 5.16%
EY 6.81 2.81 4.09 8.76 8.82 18.07 9.22 -4.92%
DY 1.69 0.78 0.00 3.47 3.22 5.69 2.22 -4.44%
P/NAPS 0.75 1.03 0.80 1.04 0.87 0.44 0.83 -1.67%

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