[SUNWAY] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 120.65%
YoY- 80.17%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,998,874 2,731,909 2,392,834 1,984,660 1,528,083 2,200,787 2,595,510 2.43%
PBT 567,734 395,048 402,115 166,158 117,918 430,507 403,108 5.86%
Tax -80,331 -64,061 -51,685 -24,666 -32,206 -15,919 -49,856 8.26%
NP 487,403 330,987 350,430 141,492 85,712 414,588 353,252 5.50%
-
NP to SH 442,699 291,573 308,989 128,971 71,581 382,903 321,361 5.47%
-
Tax Rate 14.15% 16.22% 12.85% 14.84% 27.31% 3.70% 12.37% -
Total Cost 2,511,471 2,400,922 2,042,404 1,843,168 1,442,371 1,786,199 2,242,258 1.90%
-
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 131,745 118,115 117,337 58,667 - 224,211 170,491 -4.20%
Div Payout % 29.76% 40.51% 37.97% 45.49% - 58.56% 53.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
NOSH 5,685,786 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2.43%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.25% 12.12% 14.64% 7.13% 5.61% 18.84% 13.61% -
ROE 3.07% 2.30% 2.51% 1.34% 0.87% 4.68% 4.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.53 46.26 40.79 33.83 31.18 45.15 53.28 -2.58%
EPS 6.39 4.52 5.27 2.20 1.02 7.43 6.58 -0.48%
DPS 2.00 2.00 2.00 1.00 0.00 4.60 3.50 -8.89%
NAPS 2.19 2.15 2.10 1.64 1.68 1.68 1.65 4.82%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 52.30 47.64 41.73 34.61 26.65 38.38 45.26 2.43%
EPS 7.72 5.08 5.39 2.25 1.25 6.68 5.60 5.49%
DPS 2.30 2.06 2.05 1.02 0.00 3.91 2.97 -4.16%
NAPS 2.5159 2.2144 2.1486 1.6779 1.436 1.4281 1.4017 10.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.61 1.58 1.70 1.74 1.37 1.68 1.55 -
P/RPS 7.93 3.42 4.17 5.14 4.39 3.72 2.91 18.16%
P/EPS 53.72 32.00 32.28 79.15 93.81 21.39 23.49 14.76%
EY 1.86 3.12 3.10 1.26 1.07 4.68 4.26 -12.88%
DY 0.55 1.27 1.18 0.57 0.00 2.74 2.26 -20.96%
P/NAPS 1.65 0.73 0.81 1.06 0.82 1.00 0.94 9.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 -
Price 3.91 1.91 1.66 1.80 1.35 1.57 1.56 -
P/RPS 8.59 4.13 4.07 5.32 4.33 3.48 2.93 19.61%
P/EPS 58.18 38.69 31.52 81.88 92.44 19.99 23.65 16.17%
EY 1.72 2.58 3.17 1.22 1.08 5.00 4.23 -13.91%
DY 0.51 1.05 1.20 0.56 0.00 2.93 2.24 -21.83%
P/NAPS 1.79 0.89 0.79 1.10 0.80 0.93 0.95 11.12%

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