[SUNWAY] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -4.99%
YoY- -46.7%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,293,510 4,327,684 4,289,887 3,878,614 3,833,310 3,908,470 4,107,743 2.98%
PBT 536,645 531,721 589,224 520,338 540,984 549,674 601,643 -7.31%
Tax 2,203,406 -88,106 -94,437 -101,258 -101,977 -98,543 -94,581 -
NP 2,740,051 443,615 494,787 419,080 439,007 451,131 507,062 206.99%
-
NP to SH 2,665,443 403,141 454,874 377,640 397,484 404,724 455,311 223.77%
-
Tax Rate -410.59% 16.57% 16.03% 19.46% 18.85% 17.93% 15.72% -
Total Cost 1,553,459 3,884,069 3,795,100 3,459,534 3,394,303 3,457,339 3,600,681 -42.81%
-
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 146,669 135,854 135,854 77,187 77,187 218,068 218,068 -23.17%
Div Payout % 5.50% 33.70% 29.87% 20.44% 19.42% 53.88% 47.89% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 8,234,321 28.64%
NOSH 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 63.82% 10.25% 11.53% 10.80% 11.45% 11.54% 12.34% -
ROE 22.16% 4.16% 4.73% 3.31% 3.96% 4.83% 5.53% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.18 73.77 73.12 66.73 74.49 79.74 83.81 -8.62%
EPS 45.43 6.87 7.75 6.50 7.72 8.26 9.29 187.27%
DPS 2.50 2.32 2.32 1.33 1.50 4.50 4.50 -32.34%
NAPS 2.05 1.65 1.64 1.96 1.95 1.71 1.68 14.14%
Adjusted Per Share Value based on latest NOSH - 4,933,931
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 74.88 75.47 74.81 67.64 66.85 68.16 71.64 2.98%
EPS 46.48 7.03 7.93 6.59 6.93 7.06 7.94 223.76%
DPS 2.56 2.37 2.37 1.35 1.35 3.80 3.80 -23.09%
NAPS 2.0975 1.6882 1.6779 1.9868 1.7499 1.4617 1.436 28.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.72 1.69 1.74 1.70 1.61 1.37 1.37 -
P/RPS 2.35 2.29 2.38 2.55 2.16 1.72 1.63 27.53%
P/EPS 3.79 24.59 22.44 26.17 20.84 16.59 14.75 -59.48%
EY 26.41 4.07 4.46 3.82 4.80 6.03 6.78 146.95%
DY 1.45 1.37 1.33 0.78 0.93 3.28 3.28 -41.88%
P/NAPS 0.84 1.02 1.06 0.87 0.83 0.80 0.82 1.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 26/08/20 -
Price 1.68 1.68 1.80 1.54 1.70 1.36 1.37 -
P/RPS 2.30 2.28 2.46 2.31 2.28 1.71 1.63 25.72%
P/EPS 3.70 24.45 23.22 23.70 22.01 16.47 14.75 -60.12%
EY 27.04 4.09 4.31 4.22 4.54 6.07 6.78 150.85%
DY 1.49 1.38 1.29 0.86 0.88 3.31 3.28 -40.82%
P/NAPS 0.82 1.02 1.10 0.79 0.87 0.80 0.82 0.00%

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