[SUNWAY] YoY TTM Result on 30-Sep-2020 [#3]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

27-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -11.11%

YoY- -46.65%

Quarter Report

Sunway Berhad Q32020.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	5,802,638	4,907,190	4,327,684	3,908,470	4,797,481	5,762,981	5,015,645	2.45%
YoY %	18.25%	13.39%	10.73%	-18.53%	-16.75%	14.90%	-	-
Horiz. %	115.69%	97.84%	86.28%	77.93%	95.65%	114.90%	100.00%	-
PBT	936,749	882,532	531,721	549,674	907,407	857,945	891,920	0.82%
YoY %	6.14%	65.98%	-3.27%	-39.42%	5.77%	-3.81%	-	-
Horiz. %	105.03%	98.95%	59.62%	61.63%	101.74%	96.19%	100.00%	-
Tax	-178,276	2,153,485	-88,106	-98,543	-81,702	-131,824	-140,421	4.05%
YoY %	-108.28%	2,544.20%	10.59%	-20.61%	38.02%	6.12%	-	-
Horiz. %	126.96%	-1,533.59%	62.74%	70.18%	58.18%	93.88%	100.00%	-
NP	758,473	3,036,017	443,615	451,131	825,705	726,121	751,499	0.15%
YoY %	-75.02%	584.38%	-1.67%	-45.36%	13.71%	-3.38%	-	-
Horiz. %	100.93%	403.99%	59.03%	60.03%	109.87%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	674,853	2,929,085	403,141	404,724	758,643	650,473	641,548	0.84%
YoY %	-76.96%	626.57%	-0.39%	-46.65%	16.63%	1.39%	-	-
Horiz. %	105.19%	456.57%	62.84%	63.09%	118.25%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.03%	-244.01%	16.57%	17.93%	9.00%	15.37%	15.74%	-
YoY %	107.80%	-1,572.60%	-7.59%	99.22%	-41.44%	-2.35%	-	-
Horiz. %	120.90%	-1,550.25%	105.27%	113.91%	57.18%	97.65%	100.00%	-
Total Cost	5,044,165	1,871,173	3,884,069	3,457,339	3,971,776	5,036,860	4,264,146	2.83%
YoY %	169.57%	-51.82%	12.34%	-12.95%	-21.15%	18.12%	-	-
Horiz. %	118.29%	43.88%	91.09%	81.08%	93.14%	118.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,992,011	12,437,729	9,680,082	8,381,349	8,282,449	8,121,543	7,706,227	9.09%
YoY %	4.46%	28.49%	15.50%	1.19%	1.98%	5.39%	-	-
Horiz. %	168.59%	161.40%	125.61%	108.76%	107.48%	105.39%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	323,455	205,339	135,854	218,068	399,911	314,723	289,439	1.86%
YoY %	57.52%	51.15%	-37.70%	-45.47%	27.07%	8.74%	-	-
Horiz. %	111.75%	70.94%	46.94%	75.34%	138.17%	108.74%	100.00%	-
Div Payout %	47.93%	7.01%	33.70%	53.88%	52.71%	48.38%	45.12%	-
YoY %	583.74%	-79.20%	-37.45%	2.22%	8.95%	7.23%	-	-
Horiz. %	106.23%	15.54%	74.69%	119.41%	116.82%	107.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	12,992,011	12,437,729	9,680,082	8,381,349	8,282,449	8,121,543	7,706,227	9.09%
YoY %	4.46%	28.49%	15.50%	1.19%	1.98%	5.39%	-	-
Horiz. %	168.59%	161.40%	125.61%	108.76%	107.48%	105.39%	100.00%	-
NOSH	4,999,675	4,934,079	4,934,068	4,933,931	4,933,920	4,924,338	2,044,092	16.06%
YoY %	1.33%	0.00%	0.00%	0.00%	0.19%	140.91%	-	-
Horiz. %	244.59%	241.38%	241.38%	241.38%	241.37%	240.91%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	13.07%	61.87%	10.25%	11.54%	17.21%	12.60%	14.98%	-
YoY %	-78.88%	503.61%	-11.18%	-32.95%	36.59%	-15.89%	-	-
Horiz. %	87.25%	413.02%	68.42%	77.04%	114.89%	84.11%	100.00%	-
ROE	5.19%	23.55%	4.16%	4.83%	9.16%	8.01%	8.33%	-
YoY %	-77.96%	466.11%	-13.87%	-47.27%	14.36%	-3.84%	-	-
Horiz. %	62.30%	282.71%	49.94%	57.98%	109.96%	96.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	97.81	83.64	73.77	79.74	98.47	118.50	245.37	-14.20%
YoY %	16.94%	13.38%	-7.49%	-19.02%	-16.90%	-51.71%	-	-
Horiz. %	39.86%	34.09%	30.06%	32.50%	40.13%	48.29%	100.00%	-
EPS	11.38	49.93	6.87	8.26	15.57	13.38	31.39	-15.55%
YoY %	-77.21%	626.78%	-16.83%	-46.95%	16.37%	-57.37%	-	-
Horiz. %	36.25%	159.06%	21.89%	26.31%	49.60%	42.63%	100.00%	-
DPS	5.50	3.50	2.32	4.50	8.22	6.50	14.14	-14.55%
YoY %	57.14%	50.86%	-48.44%	-45.26%	26.46%	-54.03%	-	-
Horiz. %	38.90%	24.75%	16.41%	31.82%	58.13%	45.97%	100.00%	-
NAPS	2.19	2.12	1.65	1.71	1.70	1.67	3.77	-8.65%
YoY %	3.30%	28.48%	-3.51%	0.59%	1.80%	-55.70%	-	-
Horiz. %	58.09%	56.23%	43.77%	45.36%	45.09%	44.30%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,933,931
RPS	102.52	86.70	76.46	69.06	84.76	101.82	88.62	2.45%
YoY %	18.25%	13.39%	10.72%	-18.52%	-16.76%	14.90%	-	-
Horiz. %	115.68%	97.83%	86.28%	77.93%	95.64%	114.90%	100.00%	-
EPS	11.92	51.75	7.12	7.15	13.40	11.49	11.34	0.83%
YoY %	-76.97%	626.83%	-0.42%	-46.64%	16.62%	1.32%	-	-
Horiz. %	105.11%	456.35%	62.79%	63.05%	118.17%	101.32%	100.00%	-
DPS	5.71	3.63	2.40	3.85	7.07	5.56	5.11	1.86%
YoY %	57.30%	51.25%	-37.66%	-45.54%	27.16%	8.81%	-	-
Horiz. %	111.74%	71.04%	46.97%	75.34%	138.36%	108.81%	100.00%	-
NAPS	2.2955	2.1975	1.7103	1.4808	1.4634	1.4349	1.3616	9.09%
YoY %	4.46%	28.49%	15.50%	1.19%	1.99%	5.38%	-	-
Horiz. %	168.59%	161.39%	125.61%	108.75%	107.48%	105.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.97	1.57	1.69	1.37	1.72	1.51	1.84	-
P/RPS	2.01	1.88	2.29	1.72	1.75	1.27	0.75	17.84%
YoY %	6.91%	-17.90%	33.14%	-1.71%	37.80%	69.33%	-	-
Horiz. %	268.00%	250.67%	305.33%	229.33%	233.33%	169.33%	100.00%	-
P/EPS	17.32	3.14	24.59	16.59	11.05	11.29	5.86	19.78%
YoY %	451.59%	-87.23%	48.22%	50.14%	-2.13%	92.66%	-	-
Horiz. %	295.56%	53.58%	419.62%	283.11%	188.57%	192.66%	100.00%	-
EY	5.77	31.80	4.07	6.03	9.05	8.86	17.06	-16.52%
YoY %	-81.86%	681.33%	-32.50%	-33.37%	2.14%	-48.07%	-	-
Horiz. %	33.82%	186.40%	23.86%	35.35%	53.05%	51.93%	100.00%	-
DY	2.79	2.23	1.37	3.28	4.78	4.30	7.68	-15.52%
YoY %	25.11%	62.77%	-58.23%	-31.38%	11.16%	-44.01%	-	-
Horiz. %	36.33%	29.04%	17.84%	42.71%	62.24%	55.99%	100.00%	-
P/NAPS	0.90	0.74	1.02	0.80	1.01	0.90	0.49	10.65%
YoY %	21.62%	-27.45%	27.50%	-20.79%	12.22%	83.67%	-	-
Horiz. %	183.67%	151.02%	208.16%	163.27%	206.12%	183.67%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	25/11/22	26/11/21	27/11/20	21/11/19	21/11/18	27/11/17	-
Price	1.94	1.58	1.68	1.36	1.77	1.45	1.64	-
P/RPS	1.98	1.89	2.28	1.71	1.80	1.22	0.67	19.78%
YoY %	4.76%	-17.11%	33.33%	-5.00%	47.54%	82.09%	-	-
Horiz. %	295.52%	282.09%	340.30%	255.22%	268.66%	182.09%	100.00%	-
P/EPS	17.05	3.16	24.45	16.47	11.37	10.84	5.23	21.75%
YoY %	439.56%	-87.08%	48.45%	44.85%	4.89%	107.27%	-	-
Horiz. %	326.00%	60.42%	467.50%	314.91%	217.40%	207.27%	100.00%	-
EY	5.86	31.60	4.09	6.07	8.80	9.22	19.14	-17.89%
YoY %	-81.46%	672.62%	-32.62%	-31.02%	-4.56%	-51.83%	-	-
Horiz. %	30.62%	165.10%	21.37%	31.71%	45.98%	48.17%	100.00%	-
DY	2.84	2.22	1.38	3.31	4.64	4.48	8.62	-16.88%
YoY %	27.93%	60.87%	-58.31%	-28.66%	3.57%	-48.03%	-	-
Horiz. %	32.95%	25.75%	16.01%	38.40%	53.83%	51.97%	100.00%	-
P/NAPS	0.89	0.75	1.02	0.80	1.04	0.87	0.44	12.45%
YoY %	18.67%	-26.47%	27.50%	-23.08%	19.54%	97.73%	-	-
Horiz. %	202.27%	170.45%	231.82%	181.82%	236.36%	197.73%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-18 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-18 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-18 16:20:00

EMA 5

5 Mins

BUY

2024-04-18 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

404

MPI

MALAYSIAN PACIFIC INDUSTRIES

388

HLIND

HONG LEONG INDUSTRIES BHD

378

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

PBBANK

PUBLIC BANK BHD

254

RHBBANK

RHB BANK BERHAD

232

GENTING

GENTING BHD

227

MAYBANK

MALAYAN BANKING BHD

220

PIE

P.I.E. INDUSTRIAL BHD

220

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More