[SUNWAY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 10.27%
YoY- 139.58%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 5,054,952 5,194,951 4,884,477 4,785,668 4,449,904 3,714,168 4,066,237 15.63%
PBT 768,120 919,791 834,520 804,230 748,348 465,710 373,337 61.83%
Tax -133,060 -166,951 -124,368 -103,370 -111,576 2,274,341 -57,806 74.42%
NP 635,060 752,840 710,152 700,860 636,772 2,740,051 315,530 59.47%
-
NP to SH 566,556 676,691 631,614 617,978 560,448 2,665,443 280,092 60.01%
-
Tax Rate 17.32% 18.15% 14.90% 12.85% 14.91% -488.36% 15.48% -
Total Cost 4,419,892 4,442,111 4,174,325 4,084,808 3,813,132 974,117 3,750,706 11.57%
-
Net Worth 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 19.69%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 322,676 156,449 234,674 - 146,671 78,222 -
Div Payout % - 47.68% 24.77% 37.97% - 5.50% 27.93% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 19.69%
NOSH 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.56% 14.49% 14.54% 14.64% 14.31% 73.77% 7.76% -
ROE 4.47% 5.39% 5.08% 5.02% 4.59% 22.16% 2.89% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 86.16 88.55 83.26 81.57 75.85 63.31 69.31 15.62%
EPS 7.92 10.66 10.76 10.54 9.56 45.43 4.77 40.26%
DPS 0.00 5.50 2.67 4.00 0.00 2.50 1.33 -
NAPS 2.16 2.14 2.12 2.10 2.08 2.05 1.65 19.68%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 89.21 91.68 86.20 84.45 78.53 65.55 71.76 15.63%
EPS 10.00 11.94 11.15 10.91 9.89 47.04 4.94 60.09%
DPS 0.00 5.69 2.76 4.14 0.00 2.59 1.38 -
NAPS 2.2363 2.2156 2.1949 2.1742 2.1535 2.1224 1.7083 19.68%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.59 1.62 1.57 1.70 1.75 1.72 1.69 -
P/RPS 1.85 1.83 1.89 2.08 2.31 2.72 2.44 -16.86%
P/EPS 16.46 14.05 14.58 16.14 18.32 3.79 35.40 -40.00%
EY 6.07 7.12 6.86 6.20 5.46 26.41 2.83 66.39%
DY 0.00 3.40 1.70 2.35 0.00 1.45 0.79 -
P/NAPS 0.74 0.76 0.74 0.81 0.84 0.84 1.02 -19.27%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 -
Price 1.55 1.62 1.58 1.66 1.74 1.68 1.70 -
P/RPS 1.80 1.83 1.90 2.04 2.29 2.65 2.45 -18.59%
P/EPS 16.05 14.05 14.68 15.76 18.21 3.70 35.61 -41.24%
EY 6.23 7.12 6.81 6.35 5.49 27.04 2.81 70.11%
DY 0.00 3.40 1.69 2.41 0.00 1.49 0.78 -
P/NAPS 0.72 0.76 0.75 0.79 0.84 0.82 1.03 -21.25%

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