[SUNWAY] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -8.57%
YoY- -81.31%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,016,743 3,833,310 2,555,304 1,528,083 971,439 4,780,447 3,427,281 -55.48%
PBT 87,174 509,288 289,266 117,918 107,820 914,232 653,824 -73.86%
Tax -16,797 -101,977 -57,226 -32,206 -17,516 -78,294 -36,977 -40.87%
NP 70,377 407,311 232,040 85,712 90,304 835,938 616,847 -76.44%
-
NP to SH 58,450 359,600 204,412 71,581 78,294 766,633 566,321 -77.96%
-
Tax Rate 19.27% 20.02% 19.78% 27.31% 16.25% 8.56% 5.66% -
Total Cost 946,366 3,425,999 2,323,264 1,442,371 881,135 3,944,509 2,810,434 -51.56%
-
Net Worth 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 23.65%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 77,187 - - - 440,983 224,113 -
Div Payout % - 21.46% - - - 57.52% 39.57% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 8,282,449 23.65%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,920 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.92% 10.63% 9.08% 5.61% 9.30% 17.49% 18.00% -
ROE 0.51% 3.58% 2.44% 0.87% 0.92% 9.31% 6.84% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.49 74.49 52.13 31.18 19.81 98.65 70.35 -60.42%
EPS 1.01 7.25 3.52 1.02 1.35 14.61 10.90 -79.49%
DPS 0.00 1.50 0.00 0.00 0.00 9.10 4.60 -
NAPS 1.96 1.95 1.71 1.68 1.73 1.70 1.70 9.94%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.73 66.85 44.56 26.65 16.94 83.37 59.77 -55.48%
EPS 1.02 6.27 3.56 1.25 1.37 13.37 9.88 -77.96%
DPS 0.00 1.35 0.00 0.00 0.00 7.69 3.91 -
NAPS 1.9868 1.7499 1.4617 1.436 1.4791 1.4367 1.4444 23.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.70 1.61 1.37 1.37 1.55 1.80 1.72 -
P/RPS 9.72 2.16 2.63 4.39 7.82 1.82 2.45 150.40%
P/EPS 169.05 23.04 32.85 93.81 97.06 11.38 14.80 406.43%
EY 0.59 4.34 3.04 1.07 1.03 8.79 6.76 -80.29%
DY 0.00 0.93 0.00 0.00 0.00 5.06 2.67 -
P/NAPS 0.87 0.83 0.80 0.82 0.90 1.06 1.01 -9.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 21/11/19 -
Price 1.66 1.70 1.36 1.35 1.51 1.78 1.77 -
P/RPS 9.49 2.28 2.61 4.33 7.62 1.80 2.52 141.85%
P/EPS 165.07 24.33 32.61 92.44 94.55 11.25 15.23 389.04%
EY 0.61 4.11 3.07 1.08 1.06 8.89 6.57 -79.46%
DY 0.00 0.88 0.00 0.00 0.00 5.11 2.60 -
P/NAPS 0.85 0.87 0.80 0.80 0.87 1.05 1.04 -12.57%

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