[SUNWAY] QoQ TTM 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- 2.2%
YoY- 3.05%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM 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 4,797,481 5,015,560 5,225,444 5,410,283 5,762,981 5,638,050 -10.38%
PBT 914,232 907,407 878,043 867,021 850,644 857,945 860,731 4.09%
Tax -78,294 -81,702 -87,700 -123,554 -121,637 -131,824 -133,728 -29.94%
NP 835,938 825,705 790,343 743,467 729,007 726,121 727,003 9.72%
-
NP to SH 766,633 758,643 720,533 673,480 658,991 650,473 656,019 10.91%
-
Tax Rate 8.56% 9.00% 9.99% 14.25% 14.30% 15.37% 15.54% -
Total Cost 3,944,509 3,971,776 4,225,217 4,481,977 4,681,276 5,036,860 4,911,047 -13.55%
-
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 442,280 399,911 399,911 346,191 346,191 314,723 314,723 25.38%
Div Payout % 57.69% 52.71% 55.50% 51.40% 52.53% 48.38% 47.97% -
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% 17.21% 15.76% 14.23% 13.47% 12.60% 12.89% -
ROE 9.31% 9.16% 8.80% 8.37% 7.89% 8.01% 8.16% -
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 98.47 102.90 107.76 111.47 118.50 115.74 -10.07%
EPS 15.82 15.57 14.78 13.89 13.58 13.38 13.47 11.28%
DPS 9.10 8.22 8.22 7.12 7.12 6.50 6.46 25.58%
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 83.67 87.47 91.13 94.35 100.50 98.33 -10.39%
EPS 13.37 13.23 12.57 11.75 11.49 11.34 11.44 10.92%
DPS 7.71 6.97 6.97 6.04 6.04 5.49 5.49 25.32%
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 1.75 1.63 1.56 1.32 1.27 1.34 22.57%
P/EPS 11.38 11.05 11.36 12.10 10.83 11.29 11.51 -0.75%
EY 8.79 9.05 8.80 8.27 9.24 8.86 8.69 0.76%
DY 5.06 4.78 4.89 4.24 4.84 4.30 4.17 13.72%
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 1.80 1.53 1.57 1.45 1.22 1.35 21.07%
P/EPS 11.25 11.37 10.62 12.17 11.93 10.84 11.58 -1.90%
EY 8.89 8.80 9.42 8.22 8.38 9.22 8.63 1.99%
DY 5.11 4.64 5.24 4.21 4.40 4.48 4.14 15.02%
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