[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.59%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 4,785,668 4,449,904 3,714,168 4,066,237 3,969,320 4,066,972 3,833,310 15.99%
PBT 804,230 748,348 465,710 373,337 332,316 348,696 509,288 35.71%
Tax -103,370 -111,576 2,274,341 -57,806 -49,332 -67,188 -101,977 0.91%
NP 700,860 636,772 2,740,051 315,530 282,984 281,508 407,311 43.73%
-
NP to SH 617,978 560,448 2,665,443 280,092 257,942 233,800 359,600 43.61%
-
Tax Rate 12.85% 14.91% -488.36% 15.48% 14.84% 19.27% 20.02% -
Total Cost 4,084,808 3,813,132 974,117 3,750,706 3,686,336 3,785,464 3,425,999 12.47%
-
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 234,674 - 146,671 78,222 117,334 - 77,187 110.29%
Div Payout % 37.97% - 5.50% 27.93% 45.49% - 21.46% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
NOSH 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.64% 14.31% 73.77% 7.76% 7.13% 6.92% 10.63% -
ROE 5.02% 4.59% 22.16% 2.89% 2.68% 2.05% 3.58% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 81.57 75.85 63.31 69.31 67.66 69.97 74.49 6.25%
EPS 10.54 9.56 45.43 4.77 4.40 4.04 7.25 28.42%
DPS 4.00 0.00 2.50 1.33 2.00 0.00 1.50 92.64%
NAPS 2.10 2.08 2.05 1.65 1.64 1.96 1.95 5.07%
Adjusted Per Share Value based on latest NOSH - 4,934,068
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.54 78.60 65.61 71.83 70.11 71.84 67.71 15.99%
EPS 10.92 9.90 47.08 4.95 4.56 4.13 6.35 43.68%
DPS 4.15 0.00 2.59 1.38 2.07 0.00 1.36 110.81%
NAPS 2.1763 2.1556 2.1245 1.7099 1.6995 2.0124 1.7725 14.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.75 1.72 1.69 1.74 1.70 1.61 -
P/RPS 2.08 2.31 2.72 2.44 2.57 2.43 2.16 -2.49%
P/EPS 16.14 18.32 3.79 35.40 39.58 42.26 23.04 -21.17%
EY 6.20 5.46 26.41 2.83 2.53 2.37 4.34 26.92%
DY 2.35 0.00 1.45 0.79 1.15 0.00 0.93 85.83%
P/NAPS 0.81 0.84 0.84 1.02 1.06 0.87 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 -
Price 1.66 1.74 1.68 1.70 1.80 1.66 1.70 -
P/RPS 2.04 2.29 2.65 2.45 2.66 2.37 2.28 -7.16%
P/EPS 15.76 18.21 3.70 35.61 40.94 41.27 24.33 -25.19%
EY 6.35 5.49 27.04 2.81 2.44 2.42 4.11 33.75%
DY 2.41 0.00 1.49 0.78 1.11 0.00 0.88 96.10%
P/NAPS 0.79 0.84 0.82 1.03 1.10 0.85 0.87 -6.24%

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