[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -17.2%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,780,447 4,569,708 4,401,574 4,494,436 5,410,283 5,386,777 5,191,020 -5.33%
PBT 914,232 871,765 861,014 709,064 850,644 796,081 806,216 8.71%
Tax -78,294 -49,302 -31,838 -101,280 -121,637 -102,549 -99,712 -14.85%
NP 835,938 822,462 829,176 607,784 729,007 693,532 706,504 11.83%
-
NP to SH 766,633 755,094 765,806 545,648 658,991 622,225 642,722 12.43%
-
Tax Rate 8.56% 5.66% 3.70% 14.28% 14.30% 12.88% 12.37% -
Total Cost 3,944,509 3,747,245 3,572,398 3,886,652 4,681,276 4,693,245 4,484,516 -8.17%
-
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 440,983 298,817 448,423 - 345,574 226,949 340,983 18.64%
Div Payout % 57.52% 39.57% 58.56% - 52.44% 36.47% 53.05% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
NOSH 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 0.19%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.49% 18.00% 18.84% 13.52% 13.47% 12.87% 13.61% -
ROE 9.31% 9.12% 9.35% 6.78% 7.89% 7.66% 8.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 98.65 93.79 90.30 92.69 111.47 110.77 106.57 -5.00%
EPS 14.61 14.53 14.86 10.80 13.53 12.76 13.16 7.19%
DPS 9.10 6.13 9.20 0.00 7.12 4.67 7.00 19.05%
NAPS 1.70 1.70 1.68 1.66 1.72 1.67 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 4,924,901
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.37 79.69 76.76 78.38 94.35 93.94 90.53 -5.33%
EPS 13.37 13.17 13.36 9.52 11.49 10.85 11.21 12.42%
DPS 7.69 5.21 7.82 0.00 6.03 3.96 5.95 18.59%
NAPS 1.4367 1.4444 1.4281 1.4038 1.4559 1.4164 1.4017 1.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.72 1.68 1.68 1.47 1.51 1.55 -
P/RPS 1.82 1.83 1.86 1.81 1.32 1.36 1.45 16.31%
P/EPS 11.38 11.10 10.69 14.93 10.83 11.80 11.75 -2.10%
EY 8.79 9.01 9.35 6.70 9.24 8.47 8.51 2.17%
DY 5.06 3.57 5.48 0.00 4.84 3.09 4.52 7.79%
P/NAPS 1.06 1.01 1.00 1.01 0.85 0.90 0.94 8.31%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 -
Price 1.78 1.77 1.57 1.69 1.62 1.45 1.56 -
P/RPS 1.80 1.89 1.74 1.82 1.45 1.31 1.46 14.93%
P/EPS 11.25 11.42 9.99 15.02 11.93 11.33 11.82 -3.23%
EY 8.89 8.76 10.01 6.66 8.38 8.82 8.46 3.35%
DY 5.11 3.47 5.86 0.00 4.40 3.22 4.49 8.98%
P/NAPS 1.05 1.04 0.93 1.02 0.94 0.87 0.95 6.88%

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