[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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,243,832 1,278,006 1,353,166 1,370,200 1,722,898 1,293,405 1,398,762 -1.93%
PBT 256,642 251,718 260,408 253,583 260,884 270,592 283,845 -1.66%
Tax 2,246,761 -44,751 -41,317 -44,725 -54,912 -45,964 -29,180 -
NP 2,503,403 206,967 219,091 208,858 205,972 224,628 254,665 46.31%
-
NP to SH 2,455,374 193,072 200,312 192,322 183,804 185,815 214,676 50.04%
-
Tax Rate -875.45% 17.78% 15.87% 17.64% 21.05% 16.99% 10.28% -
Total Cost -1,259,571 1,071,039 1,134,075 1,161,342 1,516,926 1,068,777 1,144,097 -
-
Net Worth 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 10.81%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 88,002 77,187 218,068 175,699 144,231 62,628 106,981 -3.19%
Div Payout % 3.58% 39.98% 108.86% 91.36% 78.47% 33.70% 49.83% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 3,172,361 6,490,204 10.81%
NOSH 4,934,074 4,933,931 4,933,931 4,924,402 4,918,491 2,046,685 1,783,023 18.46%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 201.27% 16.19% 16.19% 15.24% 11.95% 17.37% 18.21% -
ROE 20.42% 1.92% 2.43% 2.30% 2.40% 5.86% 3.31% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 21.20 24.84 27.92 28.23 35.84 63.20 78.45 -19.57%
EPS 41.85 3.75 3.79 3.96 3.82 3.89 12.04 23.05%
DPS 1.50 1.50 4.50 3.62 3.00 3.06 6.00 -20.61%
NAPS 2.05 1.95 1.70 1.72 1.59 1.55 3.64 -9.11%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 25.21 25.90 27.42 27.77 34.92 26.21 28.35 -1.93%
EPS 49.76 3.91 4.06 3.90 3.73 3.77 4.35 50.05%
DPS 1.78 1.56 4.42 3.56 2.92 1.27 2.17 -3.24%
NAPS 2.4375 2.0337 1.6696 1.6919 1.5493 0.6429 1.3154 10.81%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.72 1.61 1.80 1.47 1.63 3.03 3.08 -
P/RPS 8.11 6.48 6.45 5.21 4.55 4.79 3.93 12.82%
P/EPS 4.11 42.91 43.55 37.10 42.64 33.37 25.58 -26.24%
EY 24.33 2.33 2.30 2.70 2.35 3.00 3.91 35.58%
DY 0.87 0.93 2.50 2.46 1.84 1.01 1.95 -12.57%
P/NAPS 0.84 0.83 1.06 0.85 1.03 1.95 0.85 -0.19%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 31/03/21 25/02/20 28/02/19 28/02/18 28/02/17 26/02/16 -
Price 1.68 1.70 1.78 1.62 1.65 3.23 3.01 -
P/RPS 7.92 6.84 6.37 5.74 4.60 5.11 3.84 12.81%
P/EPS 4.01 45.31 43.06 40.88 43.16 35.58 25.00 -26.26%
EY 24.91 2.21 2.32 2.45 2.32 2.81 4.00 35.60%
DY 0.89 0.88 2.53 2.23 1.82 0.95 1.99 -12.54%
P/NAPS 0.82 0.87 1.05 0.94 1.04 2.08 0.83 -0.20%

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