[SUNWAY] YoY Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.0%
YoY- -38.95%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,065,018 1,027,221 1,226,494 1,444,573 1,319,642 1,137,493 951,043 1.90%
PBT 113,845 171,348 223,317 193,953 196,739 208,545 170,956 -6.54%
Tax -18,689 -25,020 -21,058 -27,056 -28,960 -37,708 -31,478 -8.31%
NP 95,156 146,328 202,259 166,897 167,779 170,837 139,478 -6.16%
-
NP to SH 81,098 132,831 183,418 145,308 150,854 143,605 133,309 -7.94%
-
Tax Rate 16.42% 14.60% 9.43% 13.95% 14.72% 18.08% 18.41% -
Total Cost 969,862 880,893 1,024,235 1,277,676 1,151,863 966,656 811,565 3.01%
-
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 6.17%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 459,686 -
Div Payout % - - - - - - 344.83% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 9,680,082 8,381,349 8,282,449 8,121,543 7,706,227 7,364,358 6,753,851 6.17%
NOSH 4,934,068 4,933,931 4,933,920 4,924,338 2,044,092 2,045,655 1,768,023 18.63%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.93% 14.25% 16.49% 11.55% 12.71% 15.02% 14.67% -
ROE 0.84% 1.58% 2.21% 1.79% 1.96% 1.95% 1.97% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.15 20.96 25.17 29.70 64.56 55.61 53.79 -16.54%
EPS 1.38 2.51 3.43 2.99 7.38 7.02 7.54 -24.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 26.00 -
NAPS 1.65 1.71 1.70 1.67 3.77 3.60 3.82 -13.04%
Adjusted Per Share Value based on latest NOSH - 4,934,068
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 21.58 20.82 24.86 29.28 26.75 23.05 19.27 1.90%
EPS 1.64 2.69 3.72 2.94 3.06 2.91 2.70 -7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.32 -
NAPS 1.9619 1.6987 1.6786 1.646 1.5618 1.4925 1.3688 6.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.69 1.37 1.72 1.51 1.84 3.10 3.15 -
P/RPS 9.31 6.54 6.83 5.08 2.85 5.58 5.86 8.01%
P/EPS 122.26 50.55 45.69 50.54 24.93 44.16 41.78 19.57%
EY 0.82 1.98 2.19 1.98 4.01 2.26 2.39 -16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.25 -
P/NAPS 1.02 0.80 1.01 0.90 0.49 0.86 0.82 3.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 25/11/16 26/11/15 -
Price 1.70 1.36 1.77 1.45 1.64 3.00 3.06 -
P/RPS 9.36 6.49 7.03 4.88 2.54 5.40 5.69 8.64%
P/EPS 122.98 50.18 47.02 48.53 22.22 42.74 40.58 20.27%
EY 0.81 1.99 2.13 2.06 4.50 2.34 2.46 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.50 -
P/NAPS 1.03 0.80 1.04 0.87 0.44 0.83 0.80 4.29%

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