[SUNWAY] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 9.21%
YoY- 4.15%
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,531,593 1,243,832 1,278,006 1,353,166 1,370,200 1,722,898 1,293,405 2.85%
PBT 293,901 256,642 251,718 260,408 253,583 260,884 270,592 1.38%
Tax -73,675 2,246,761 -44,751 -41,317 -44,725 -54,912 -45,964 8.17%
NP 220,226 2,503,403 206,967 219,091 208,858 205,972 224,628 -0.32%
-
NP to SH 202,980 2,455,374 193,072 200,312 192,322 183,804 185,815 1.48%
-
Tax Rate 25.07% -875.45% 17.78% 15.87% 17.64% 21.05% 16.99% -
Total Cost 1,311,367 -1,259,571 1,071,039 1,134,075 1,161,342 1,516,926 1,068,777 3.46%
-
Net Worth 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 25.75%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 205,339 88,002 77,187 218,068 175,699 144,231 62,628 21.87%
Div Payout % 101.16% 3.58% 39.98% 108.86% 91.36% 78.47% 33.70% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 25.75%
NOSH 4,934,079 4,934,074 4,933,931 4,933,931 4,924,402 4,918,491 2,046,685 15.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.38% 201.27% 16.19% 16.19% 15.24% 11.95% 17.37% -
ROE 1.62% 20.42% 1.92% 2.43% 2.30% 2.40% 5.86% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.11 21.20 24.84 27.92 28.23 35.84 63.20 -13.69%
EPS 3.46 41.85 3.75 3.79 3.96 3.82 3.89 -1.93%
DPS 3.50 1.50 1.50 4.50 3.62 3.00 3.06 2.26%
NAPS 2.14 2.05 1.95 1.70 1.72 1.59 1.55 5.52%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 27.00 21.92 22.53 23.85 24.15 30.37 22.80 2.85%
EPS 3.58 43.28 3.40 3.53 3.39 3.24 3.28 1.46%
DPS 3.62 1.55 1.36 3.84 3.10 2.54 1.10 21.94%
NAPS 2.2131 2.12 1.7687 1.4521 1.4715 1.3475 0.5592 25.75%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.62 1.72 1.61 1.80 1.47 1.63 3.03 -
P/RPS 6.21 8.11 6.48 6.45 5.21 4.55 4.79 4.42%
P/EPS 46.82 4.11 42.91 43.55 37.10 42.64 33.37 5.80%
EY 2.14 24.33 2.33 2.30 2.70 2.35 3.00 -5.47%
DY 2.16 0.87 0.93 2.50 2.46 1.84 1.01 13.50%
P/NAPS 0.76 0.84 0.83 1.06 0.85 1.03 1.95 -14.52%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.62 1.68 1.70 1.78 1.62 1.65 3.23 -
P/RPS 6.21 7.92 6.84 6.37 5.74 4.60 5.11 3.30%
P/EPS 46.82 4.01 45.31 43.06 40.88 43.16 35.58 4.67%
EY 2.14 24.91 2.21 2.32 2.45 2.32 2.81 -4.43%
DY 2.16 0.89 0.88 2.53 2.23 1.82 0.95 14.66%
P/NAPS 0.76 0.82 0.87 1.05 0.94 1.04 2.08 -15.44%

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