[SUNWAY] YoY Cumulative 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- 47.9%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,663,358 3,049,678 2,555,304 3,427,281 4,040,083 3,651,936 3,362,187 1.43%
PBT 625,890 280,003 289,266 653,824 597,061 621,304 588,400 1.03%
Tax -93,276 -43,355 -57,226 -36,977 -76,912 -94,457 -94,430 -0.20%
NP 532,614 236,648 232,040 616,847 520,149 526,847 493,970 1.26%
-
NP to SH 473,711 210,069 204,412 566,321 466,669 455,709 400,068 2.85%
-
Tax Rate 14.90% 15.48% 19.78% 5.66% 12.88% 15.20% 16.05% -
Total Cost 3,130,744 2,813,030 2,323,264 2,810,434 3,519,934 3,125,089 2,868,217 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 117,337 58,667 - 224,113 170,212 143,498 96,448 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 3.81% 2.17% 2.44% 6.84% 5.75% 5.90% 5.76% -
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 62.44 51.98 52.13 70.35 83.07 178.15 174.30 -15.71%
EPS 8.07 3.58 3.52 10.90 9.57 22.23 20.74 -14.55%
DPS 2.00 1.00 0.00 4.60 3.50 7.00 5.00 -14.15%
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 58.87 49.01 41.06 55.07 64.92 58.68 54.03 1.43%
EPS 7.61 3.38 3.28 9.10 7.50 7.32 6.43 2.84%
DPS 1.89 0.94 0.00 3.60 2.74 2.31 1.55 3.35%
NAPS 1.9987 1.5555 1.3468 1.3309 1.3051 1.2419 1.1159 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 2.51 3.25 2.63 2.45 1.82 1.03 1.78 5.89%
P/EPS 19.44 47.20 32.85 14.80 15.74 8.28 14.95 4.47%
EY 5.14 2.12 3.04 6.76 6.35 12.08 6.69 -4.29%
DY 1.27 0.59 0.00 2.67 2.32 3.80 1.61 -3.87%
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 2.53 3.27 2.61 2.52 1.75 0.92 1.72 6.63%
P/EPS 19.57 47.48 32.61 15.23 15.11 7.38 14.46 5.17%
EY 5.11 2.11 3.07 6.57 6.62 13.55 6.91 -4.90%
DY 1.27 0.59 0.00 2.60 2.41 4.27 1.67 -4.45%
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