[SUNWAY] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 80.7%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,280,358 967,917 556,644 1,077,178 1,287,062 1,240,954 1,155,688 1.72%
PBT 215,028 78,984 10,098 253,241 242,219 271,446 203,780 0.89%
Tax -23,791 -7,869 -14,690 9,401 -26,453 -38,158 -23,880 -0.06%
NP 191,237 71,115 -4,592 262,642 215,766 233,288 179,900 1.02%
-
NP to SH 168,877 70,521 -6,713 246,491 199,438 196,943 154,362 1.50%
-
Tax Rate 11.06% 9.96% 145.47% -3.71% 10.92% 14.06% 11.72% -
Total Cost 1,089,121 896,802 561,236 814,536 1,071,296 1,007,666 975,788 1.84%
-
Net Worth 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 9.90%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 117,337 58,667 - 224,211 170,491 143,305 98,696 2.92%
Div Payout % 69.48% 83.19% - 90.96% 85.49% 72.77% 63.94% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 9.90%
NOSH 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2,047,224 1,973,938 16.48%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.94% 7.35% -0.82% 24.38% 16.76% 18.80% 15.57% -
ROE 1.37% 0.73% -0.08% 3.01% 2.48% 2.59% 2.21% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 21.82 16.50 11.36 22.10 26.42 60.62 58.55 -15.16%
EPS 2.88 1.20 -0.34 4.72 4.09 9.62 7.82 -15.32%
DPS 2.00 1.00 0.00 4.60 3.50 7.00 5.00 -14.15%
NAPS 2.10 1.64 1.68 1.68 1.65 3.72 3.54 -8.33%
Adjusted Per Share Value based on latest NOSH - 4,926,468
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 20.57 15.55 8.94 17.31 20.68 19.94 18.57 1.71%
EPS 2.71 1.13 -0.11 3.96 3.20 3.16 2.48 1.48%
DPS 1.89 0.94 0.00 3.60 2.74 2.30 1.59 2.92%
NAPS 1.9798 1.5461 1.3232 1.3159 1.2916 1.2238 1.1229 9.90%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.70 1.74 1.37 1.68 1.55 3.92 3.00 -
P/RPS 7.79 10.55 12.06 7.60 5.87 6.47 5.12 7.24%
P/EPS 59.06 144.75 -1,000.28 33.22 37.86 40.75 38.36 7.45%
EY 1.69 0.69 -0.10 3.01 2.64 2.45 2.61 -6.98%
DY 1.18 0.57 0.00 2.74 2.26 1.79 1.67 -5.62%
P/NAPS 0.81 1.06 0.82 1.00 0.94 1.05 0.85 -0.79%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 29/08/17 29/08/16 -
Price 1.66 1.80 1.35 1.57 1.56 4.35 3.01 -
P/RPS 7.61 10.91 11.89 7.10 5.90 7.18 5.14 6.75%
P/EPS 57.67 149.74 -985.68 31.05 38.10 45.22 38.49 6.96%
EY 1.73 0.67 -0.10 3.22 2.62 2.21 2.60 -6.56%
DY 1.20 0.56 0.00 2.93 2.24 1.61 1.66 -5.26%
P/NAPS 0.79 1.10 0.80 0.93 0.95 1.17 0.85 -1.21%

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