[SUNWAY] YoY Cumulative 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- -8.57%

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
Cumulative Result
Revenue	2,731,909	2,392,834	1,984,660	1,528,083	2,200,787	2,595,510	2,332,294	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	395,048	402,115	166,158	117,918	430,507	403,108	424,565	-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	-64,061	-51,685	-24,666	-32,206	-15,919	-49,856	-65,497	-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	330,987	350,430	141,492	85,712	414,588	353,252	359,068	-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	291,573	308,989	128,971	71,581	382,903	321,361	304,855	-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	2,400,922	2,042,404	1,843,168	1,442,371	1,786,199	2,242,258	1,973,226	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	118,115	117,337	58,667	-	224,211	170,491	142,550	-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	2.30%	2.51%	1.34%	0.87%	4.68%	4.00%	4.02%	-
YoY %	-8.37%	87.31%	54.02%	-81.41%	17.00%	-0.50%	-	-
Horiz. %	57.21%	62.44%	33.33%	21.64%	116.42%	99.50%	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	46.26	40.79	33.83	31.18	45.15	53.28	114.53	-14.01%
YoY %	13.41%	20.57%	8.50%	-30.94%	-15.26%	-53.48%	-	-
Horiz. %	40.39%	35.62%	29.54%	27.22%	39.42%	46.52%	100.00%	-
EPS	4.52	5.27	2.20	1.02	7.43	6.58	14.97	-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	2.00	2.00	1.00	0.00	4.60	3.50	7.00	-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	47.64	41.73	34.61	26.65	38.38	45.26	40.67	2.67%
YoY %	14.16%	20.57%	29.87%	-30.56%	-15.20%	11.29%	-	-
Horiz. %	117.14%	102.61%	85.10%	65.53%	94.37%	111.29%	100.00%	-
EPS	5.08	5.39	2.25	1.25	6.68	5.60	5.32	-0.76%
YoY %	-5.75%	139.56%	80.00%	-81.29%	19.29%	5.26%	-	-
Horiz. %	95.49%	101.32%	42.29%	23.50%	125.56%	105.26%	100.00%	-
DPS	2.06	2.05	1.02	0.00	3.91	2.97	2.49	-3.10%
YoY %	0.49%	100.98%	0.00%	0.00%	31.65%	19.28%	-	-
Horiz. %	82.73%	82.33%	40.96%	0.00%	157.03%	119.28%	100.00%	-
NAPS	2.2144	2.1486	1.6779	1.436	1.4281	1.4017	1.3211	8.98%
YoY %	3.06%	28.05%	16.85%	0.55%	1.88%	6.10%	-	-
Horiz. %	167.62%	162.64%	127.01%	108.70%	108.10%	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
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	3.42	4.17	5.14	4.39	3.72	2.91	3.42	0.00%
YoY %	-17.99%	-18.87%	17.08%	18.01%	27.84%	-14.91%	-	-
Horiz. %	100.00%	121.93%	150.29%	128.36%	108.77%	85.09%	100.00%	-
P/EPS	32.00	32.28	79.15	93.81	21.39	23.49	26.19	3.39%
YoY %	-0.87%	-59.22%	-15.63%	338.57%	-8.94%	-10.31%	-	-
Horiz. %	122.18%	123.25%	302.21%	358.19%	81.67%	89.69%	100.00%	-
EY	3.12	3.10	1.26	1.07	4.68	4.26	3.82	-3.31%
YoY %	0.65%	146.03%	17.76%	-77.14%	9.86%	11.52%	-	-
Horiz. %	81.68%	81.15%	32.98%	28.01%	122.51%	111.52%	100.00%	-
DY	1.27	1.18	0.57	0.00	2.74	2.26	1.79	-5.55%
YoY %	7.63%	107.02%	0.00%	0.00%	21.24%	26.26%	-	-
Horiz. %	70.95%	65.92%	31.84%	0.00%	153.07%	126.26%	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	4.13	4.07	5.32	4.33	3.48	2.93	3.80	1.39%
YoY %	1.47%	-23.50%	22.86%	24.43%	18.77%	-22.89%	-	-
Horiz. %	108.68%	107.11%	140.00%	113.95%	91.58%	77.11%	100.00%	-
P/EPS	38.69	31.52	81.88	92.44	19.99	23.65	29.06	4.88%
YoY %	22.75%	-61.50%	-11.42%	362.43%	-15.48%	-18.62%	-	-
Horiz. %	133.14%	108.47%	281.76%	318.10%	68.79%	81.38%	100.00%	-
EY	2.58	3.17	1.22	1.08	5.00	4.23	3.44	-4.67%
YoY %	-18.61%	159.84%	12.96%	-78.40%	18.20%	22.97%	-	-
Horiz. %	75.00%	92.15%	35.47%	31.40%	145.35%	122.97%	100.00%	-
DY	1.05	1.20	0.56	0.00	2.93	2.24	1.61	-6.87%
YoY %	-12.50%	114.29%	0.00%	0.00%	30.80%	39.13%	-	-
Horiz. %	65.22%	74.53%	34.78%	0.00%	181.99%	139.13%	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