[SUNWAY] QoQ Cumulative Quarter 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- 185.57%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,984,660 1,016,743 3,833,310 2,555,304 1,528,083 971,439 4,780,447 -44.37%
PBT 166,158 87,174 509,288 289,266 117,918 107,820 914,232 -67.94%
Tax -24,666 -16,797 -101,977 -57,226 -32,206 -17,516 -78,294 -53.73%
NP 141,492 70,377 407,311 232,040 85,712 90,304 835,938 -69.43%
-
NP to SH 128,971 58,450 359,600 204,412 71,581 78,294 766,633 -69.55%
-
Tax Rate 14.84% 19.27% 20.02% 19.78% 27.31% 16.25% 8.56% -
Total Cost 1,843,168 946,366 3,425,999 2,323,264 1,442,371 881,135 3,944,509 -39.81%
-
Net Worth 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 10.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 58,667 - 77,187 - - - 440,983 -73.97%
Div Payout % 45.49% - 21.46% - - - 57.52% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 8,238,145 10.91%
NOSH 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.13% 6.92% 10.63% 9.08% 5.61% 9.30% 17.49% -
ROE 1.34% 0.51% 3.58% 2.44% 0.87% 0.92% 9.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 33.83 17.49 74.49 52.13 31.18 19.81 98.65 -51.03%
EPS 2.20 1.01 7.25 3.52 1.02 1.35 14.61 -71.72%
DPS 1.00 0.00 1.50 0.00 0.00 0.00 9.10 -77.08%
NAPS 1.64 1.96 1.95 1.71 1.68 1.73 1.70 -2.36%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.61 17.73 66.85 44.56 26.65 16.94 83.37 -44.38%
EPS 2.25 1.02 6.27 3.56 1.25 1.37 13.37 -69.55%
DPS 1.02 0.00 1.35 0.00 0.00 0.00 7.69 -74.02%
NAPS 1.6779 1.9868 1.7499 1.4617 1.436 1.4791 1.4367 10.91%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.74 1.70 1.61 1.37 1.37 1.55 1.80 -
P/RPS 5.14 9.72 2.16 2.63 4.39 7.82 1.82 99.92%
P/EPS 79.15 169.05 23.04 32.85 93.81 97.06 11.38 264.79%
EY 1.26 0.59 4.34 3.04 1.07 1.03 8.79 -72.64%
DY 0.57 0.00 0.93 0.00 0.00 0.00 5.06 -76.70%
P/NAPS 1.06 0.87 0.83 0.80 0.82 0.90 1.06 0.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 25/02/20 -
Price 1.80 1.66 1.70 1.36 1.35 1.51 1.78 -
P/RPS 5.32 9.49 2.28 2.61 4.33 7.62 1.80 106.08%
P/EPS 81.88 165.07 24.33 32.61 92.44 94.55 11.25 276.01%
EY 1.22 0.61 4.11 3.07 1.08 1.06 8.89 -73.42%
DY 0.56 0.00 0.88 0.00 0.00 0.00 5.11 -77.13%
P/NAPS 1.10 0.85 0.87 0.80 0.80 0.87 1.05 3.15%

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