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

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.65%
YoY- 1150.51%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 967,917 556,644 1,077,178 1,287,062 1,240,954 1,155,688 1,041,520 -1.21%
PBT 78,984 10,098 253,241 242,219 271,446 203,780 280,923 -19.04%
Tax -7,869 -14,690 9,401 -26,453 -38,158 -23,880 -33,077 -21.26%
NP 71,115 -4,592 262,642 215,766 233,288 179,900 247,846 -18.77%
-
NP to SH 70,521 -6,713 246,491 199,438 196,943 154,362 237,908 -18.32%
-
Tax Rate 9.96% 145.47% -3.71% 10.92% 14.06% 11.72% 11.77% -
Total Cost 896,802 561,236 814,536 1,071,296 1,007,666 975,788 793,674 2.05%
-
Net Worth 9,621,397 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 7.48%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 58,667 - 224,211 170,491 143,305 98,696 87,853 -6.50%
Div Payout % 83.19% - 90.96% 85.49% 72.77% 63.94% 36.93% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 9,621,397 8,234,321 8,188,603 8,037,461 7,615,675 6,987,742 6,237,617 7.48%
NOSH 4,933,931 4,933,931 4,926,468 4,919,793 2,047,224 1,973,938 1,757,075 18.75%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.35% -0.82% 24.38% 16.76% 18.80% 15.57% 23.80% -
ROE 0.73% -0.08% 3.01% 2.48% 2.59% 2.21% 3.81% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.50 11.36 22.10 26.42 60.62 58.55 59.28 -19.18%
EPS 1.20 -0.34 4.72 4.09 9.62 7.82 13.54 -33.20%
DPS 1.00 0.00 4.60 3.50 7.00 5.00 5.00 -23.50%
NAPS 1.64 1.68 1.68 1.65 3.72 3.54 3.55 -12.06%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.62 11.28 21.83 26.09 25.15 23.42 21.11 -1.21%
EPS 1.43 -0.14 5.00 4.04 3.99 3.13 4.82 -18.31%
DPS 1.19 0.00 4.54 3.46 2.90 2.00 1.78 -6.48%
NAPS 1.95 1.6689 1.6596 1.629 1.5435 1.4162 1.2642 7.48%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.74 1.37 1.68 1.55 3.92 3.00 3.44 -
P/RPS 10.55 12.06 7.60 5.87 6.47 5.12 5.80 10.47%
P/EPS 144.75 -1,000.28 33.22 37.86 40.75 38.36 25.41 33.60%
EY 0.69 -0.10 3.01 2.64 2.45 2.61 3.94 -25.18%
DY 0.57 0.00 2.74 2.26 1.79 1.67 1.45 -14.39%
P/NAPS 1.06 0.82 1.00 0.94 1.05 0.85 0.97 1.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 26/08/20 27/08/19 21/08/18 29/08/17 29/08/16 27/08/15 -
Price 1.80 1.35 1.57 1.56 4.35 3.01 3.40 -
P/RPS 10.91 11.89 7.10 5.90 7.18 5.14 5.74 11.28%
P/EPS 149.74 -985.68 31.05 38.10 45.22 38.49 25.11 34.62%
EY 0.67 -0.10 3.22 2.62 2.21 2.60 3.98 -25.67%
DY 0.56 0.00 2.93 2.24 1.61 1.66 1.47 -14.84%
P/NAPS 1.10 0.80 0.93 0.95 1.17 0.85 0.96 2.29%

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