[SUNWAY] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -69.73%
YoY- -25.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,263,738 1,112,476 1,016,743 971,439 1,123,609 1,308,448 1,088,754 2.51%
PBT 192,030 187,087 87,174 107,820 177,266 160,889 151,597 4.01%
Tax -33,265 -27,894 -16,797 -17,516 -25,320 -23,403 -27,220 3.39%
NP 158,765 159,193 70,377 90,304 151,946 137,486 124,377 4.15%
-
NP to SH 141,639 140,112 58,450 78,294 136,412 121,923 106,890 4.80%
-
Tax Rate 17.32% 14.91% 19.27% 16.25% 14.28% 14.55% 17.96% -
Total Cost 1,104,973 953,283 946,366 881,135 971,663 1,170,962 964,377 2.29%
-
Net Worth 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 13.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 13.03%
NOSH 4,934,081 4,934,079 4,933,931 4,933,931 4,924,901 4,919,127 2,024,615 15.99%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.56% 14.31% 6.92% 9.30% 13.52% 10.51% 11.42% -
ROE 1.12% 1.15% 0.51% 0.92% 1.69% 1.51% 1.76% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.54 18.96 17.49 19.81 23.17 26.74 53.78 -14.13%
EPS 1.98 2.39 1.01 1.35 2.70 2.49 2.26 -2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.08 1.96 1.73 1.66 1.65 3.00 -5.32%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.64 19.93 18.21 17.40 20.13 23.44 19.50 2.51%
EPS 2.54 2.51 1.05 1.40 2.44 2.18 1.91 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2699 2.1858 2.0406 1.5192 1.4418 1.4459 1.0879 13.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.59 1.75 1.70 1.55 1.68 1.52 3.25 -
P/RPS 7.38 9.23 9.72 7.82 7.25 5.68 6.04 3.39%
P/EPS 65.86 73.28 169.05 97.06 59.72 60.99 61.56 1.13%
EY 1.52 1.36 0.59 1.03 1.67 1.64 1.62 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.87 0.90 1.01 0.92 1.08 -6.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 27/05/21 27/05/20 21/05/19 21/05/18 29/05/17 -
Price 1.55 1.74 1.66 1.51 1.69 1.51 3.59 -
P/RPS 7.20 9.18 9.49 7.62 7.29 5.65 6.68 1.25%
P/EPS 64.20 72.86 165.07 94.55 60.07 60.59 68.00 -0.95%
EY 1.56 1.37 0.61 1.06 1.66 1.65 1.47 0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.85 0.87 1.02 0.92 1.20 -8.15%

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