[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -34.98%
YoY- -25.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,054,952 4,449,904 4,066,972 3,885,756 4,494,436 5,233,792 4,355,016 2.51%
PBT 768,120 748,348 348,696 431,280 709,064 643,556 606,388 4.01%
Tax -133,060 -111,576 -67,188 -70,064 -101,280 -93,612 -108,880 3.39%
NP 635,060 636,772 281,508 361,216 607,784 549,944 497,508 4.15%
-
NP to SH 566,556 560,448 233,800 313,176 545,648 487,692 427,560 4.80%
-
Tax Rate 17.32% 14.91% 19.27% 16.25% 14.28% 14.55% 17.96% -
Total Cost 4,419,892 3,813,132 3,785,464 3,524,540 3,886,652 4,683,848 3,857,508 2.29%
-
Net Worth 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 13.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 13.03%
NOSH 4,934,081 4,934,079 4,933,931 4,933,931 4,924,901 4,919,127 2,024,615 15.99%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.56% 14.31% 6.92% 9.30% 13.52% 10.51% 11.42% -
ROE 4.47% 4.59% 2.05% 3.69% 6.78% 6.04% 7.04% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 86.16 75.85 69.97 79.26 92.69 106.98 215.10 -14.13%
EPS 7.92 9.56 4.04 5.40 10.80 9.96 9.04 -2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.08 1.96 1.73 1.66 1.65 3.00 -5.32%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 89.29 78.60 71.84 68.64 79.39 92.45 76.93 2.51%
EPS 10.01 9.90 4.13 5.53 9.64 8.61 7.55 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2385 2.1556 2.0124 1.4982 1.4218 1.4259 1.0729 13.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.59 1.75 1.70 1.55 1.68 1.52 3.25 -
P/RPS 1.85 2.31 2.43 1.96 1.81 1.42 1.51 3.44%
P/EPS 16.46 18.32 42.26 24.26 14.93 15.25 15.39 1.12%
EY 6.07 5.46 2.37 4.12 6.70 6.56 6.50 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.87 0.90 1.01 0.92 1.08 -6.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 27/05/21 27/05/20 21/05/19 21/05/18 29/05/17 -
Price 1.55 1.74 1.66 1.51 1.69 1.51 3.59 -
P/RPS 1.80 2.29 2.37 1.91 1.82 1.41 1.67 1.25%
P/EPS 16.05 18.21 41.27 23.64 15.02 15.15 17.00 -0.95%
EY 6.23 5.49 2.42 4.23 6.66 6.60 5.88 0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.85 0.87 1.02 0.92 1.20 -8.15%

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