[SUNWAY] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 45.35%
YoY- -3.61%
Quarter Report
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,868,752 1,531,593 1,243,832 1,278,006 1,353,166 1,370,200 1,722,898 1.36%
PBT 350,395 293,901 256,642 251,718 260,408 253,583 260,884 5.03%
Tax -33,084 -73,675 2,246,761 -44,751 -41,317 -44,725 -54,912 -8.09%
NP 317,311 220,226 2,503,403 206,967 219,091 208,858 205,972 7.46%
-
NP to SH 265,902 202,980 2,455,374 193,072 200,312 192,322 183,804 6.34%
-
Tax Rate 9.44% 25.07% -875.45% 17.78% 15.87% 17.64% 21.05% -
Total Cost 1,551,441 1,311,367 -1,259,571 1,071,039 1,134,075 1,161,342 1,516,926 0.37%
-
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 212,042 205,339 88,002 77,187 218,068 175,699 144,231 6.63%
Div Payout % 79.74% 101.16% 3.58% 39.98% 108.86% 91.36% 78.47% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
NOSH 5,500,667 4,934,079 4,934,074 4,933,931 4,933,931 4,924,402 4,918,491 1.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.98% 14.38% 201.27% 16.19% 16.19% 15.24% 11.95% -
ROE 2.04% 1.62% 20.42% 1.92% 2.43% 2.30% 2.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 30.85 26.11 21.20 24.84 27.92 28.23 35.84 -2.46%
EPS 4.39 3.46 41.85 3.75 3.79 3.96 3.82 2.34%
DPS 3.50 3.50 1.50 1.50 4.50 3.62 3.00 2.60%
NAPS 2.15 2.14 2.05 1.95 1.70 1.72 1.59 5.15%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.94 27.00 21.92 22.53 23.85 24.15 30.37 1.36%
EPS 4.69 3.58 43.28 3.40 3.53 3.39 3.24 6.35%
DPS 3.74 3.62 1.55 1.36 3.84 3.10 2.54 6.65%
NAPS 2.296 2.2131 2.12 1.7687 1.4521 1.4715 1.3475 9.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.06 1.62 1.72 1.61 1.80 1.47 1.63 -
P/RPS 6.68 6.21 8.11 6.48 6.45 5.21 4.55 6.60%
P/EPS 46.94 46.82 4.11 42.91 43.55 37.10 42.64 1.61%
EY 2.13 2.14 24.33 2.33 2.30 2.70 2.35 -1.62%
DY 1.70 2.16 0.87 0.93 2.50 2.46 1.84 -1.30%
P/NAPS 0.96 0.76 0.84 0.83 1.06 0.85 1.03 -1.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 25/02/22 31/03/21 25/02/20 28/02/19 28/02/18 -
Price 2.71 1.62 1.68 1.70 1.78 1.62 1.65 -
P/RPS 8.79 6.21 7.92 6.84 6.37 5.74 4.60 11.39%
P/EPS 61.75 46.82 4.01 45.31 43.06 40.88 43.16 6.14%
EY 1.62 2.14 24.91 2.21 2.32 2.45 2.32 -5.80%
DY 1.29 2.16 0.89 0.88 2.53 2.23 1.82 -5.57%
P/NAPS 1.26 0.76 0.82 0.87 1.05 0.94 1.04 3.24%

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