[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 75.92%
YoY- -53.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,049,678 1,984,660 1,016,743 3,833,310 2,555,304 1,528,083 971,439 114.25%
PBT 280,003 166,158 87,174 509,288 289,266 117,918 107,820 88.82%
Tax -43,355 -24,666 -16,797 -101,977 -57,226 -32,206 -17,516 82.87%
NP 236,648 141,492 70,377 407,311 232,040 85,712 90,304 89.96%
-
NP to SH 210,069 128,971 58,450 359,600 204,412 71,581 78,294 92.97%
-
Tax Rate 15.48% 14.84% 19.27% 20.02% 19.78% 27.31% 16.25% -
Total Cost 2,813,030 1,843,168 946,366 3,425,999 2,323,264 1,442,371 881,135 116.66%
-
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 58,667 58,667 - 77,187 - - - -
Div Payout % 27.93% 45.49% - 21.46% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 8,481,477 9.20%
NOSH 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.76% 7.13% 6.92% 10.63% 9.08% 5.61% 9.30% -
ROE 2.17% 1.34% 0.51% 3.58% 2.44% 0.87% 0.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.98 33.83 17.49 74.49 52.13 31.18 19.81 90.12%
EPS 3.58 2.20 1.01 7.25 3.52 1.02 1.35 91.47%
DPS 1.00 1.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.96 1.95 1.71 1.68 1.73 -3.10%
Adjusted Per Share Value based on latest NOSH - 4,933,931
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.19 34.61 17.73 66.85 44.56 26.65 16.94 114.27%
EPS 3.66 2.25 1.02 6.27 3.56 1.25 1.37 92.41%
DPS 1.02 1.02 0.00 1.35 0.00 0.00 0.00 -
NAPS 1.6882 1.6779 1.9868 1.7499 1.4617 1.436 1.4791 9.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.69 1.74 1.70 1.61 1.37 1.37 1.55 -
P/RPS 3.25 5.14 9.72 2.16 2.63 4.39 7.82 -44.27%
P/EPS 47.20 79.15 169.05 23.04 32.85 93.81 97.06 -38.13%
EY 2.12 1.26 0.59 4.34 3.04 1.07 1.03 61.73%
DY 0.59 0.57 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 0.87 0.83 0.80 0.82 0.90 8.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 27/05/20 -
Price 1.70 1.80 1.66 1.70 1.36 1.35 1.51 -
P/RPS 3.27 5.32 9.49 2.28 2.61 4.33 7.62 -43.07%
P/EPS 47.48 81.88 165.07 24.33 32.61 92.44 94.55 -36.79%
EY 2.11 1.22 0.61 4.11 3.07 1.08 1.06 58.17%
DY 0.59 0.56 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.85 0.87 0.80 0.80 0.87 11.90%

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