[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 47.9%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,528,083 971,439 4,780,447 3,427,281 2,200,787 1,123,609 5,410,283 -56.98%
PBT 117,918 107,820 914,232 653,824 430,507 177,266 850,644 -73.24%
Tax -32,206 -17,516 -78,294 -36,977 -15,919 -25,320 -121,637 -58.80%
NP 85,712 90,304 835,938 616,847 414,588 151,946 729,007 -76.03%
-
NP to SH 71,581 78,294 766,633 566,321 382,903 136,412 658,991 -77.26%
-
Tax Rate 27.31% 16.25% 8.56% 5.66% 3.70% 14.28% 14.30% -
Total Cost 1,442,371 881,135 3,944,509 2,810,434 1,786,199 971,663 4,681,276 -54.41%
-
Net Worth 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 -0.91%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 440,983 224,113 224,211 - 345,574 -
Div Payout % - - 57.52% 39.57% 58.56% - 52.44% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 8,234,321 8,481,477 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 -0.91%
NOSH 4,933,931 4,933,931 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 0.12%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.61% 9.30% 17.49% 18.00% 18.84% 13.52% 13.47% -
ROE 0.87% 0.92% 9.31% 6.84% 4.68% 1.69% 7.89% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.18 19.81 98.65 70.35 45.15 23.17 111.47 -57.26%
EPS 1.02 1.35 14.61 10.90 7.43 2.70 13.53 -82.18%
DPS 0.00 0.00 9.10 4.60 4.60 0.00 7.12 -
NAPS 1.68 1.73 1.70 1.70 1.68 1.66 1.72 -1.55%
Adjusted Per Share Value based on latest NOSH - 4,933,920
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.65 16.94 83.37 59.77 38.38 19.60 94.35 -56.98%
EPS 1.25 1.37 13.37 9.88 6.68 2.38 11.49 -77.24%
DPS 0.00 0.00 7.69 3.91 3.91 0.00 6.03 -
NAPS 1.436 1.4791 1.4367 1.4444 1.4281 1.4038 1.4559 -0.91%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.37 1.55 1.80 1.72 1.68 1.68 1.47 -
P/RPS 4.39 7.82 1.82 2.45 3.72 7.25 1.32 122.96%
P/EPS 93.81 97.06 11.38 14.80 21.39 59.72 10.83 322.32%
EY 1.07 1.03 8.79 6.76 4.68 1.67 9.24 -76.27%
DY 0.00 0.00 5.06 2.67 2.74 0.00 4.84 -
P/NAPS 0.82 0.90 1.06 1.01 1.00 1.01 0.85 -2.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 -
Price 1.35 1.51 1.78 1.77 1.57 1.69 1.62 -
P/RPS 4.33 7.62 1.80 2.52 3.48 7.29 1.45 107.50%
P/EPS 92.44 94.55 11.25 15.23 19.99 60.07 11.93 292.06%
EY 1.08 1.06 8.89 6.57 5.00 1.66 8.38 -74.51%
DY 0.00 0.00 5.11 2.60 2.93 0.00 4.40 -
P/NAPS 0.80 0.87 1.05 1.04 0.93 1.02 0.94 -10.20%

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