[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.21%
YoY- 125.5%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 5,463,818 5,054,952 5,194,951 4,884,477 4,785,668 4,449,904 3,714,168 29.43%
PBT 790,096 768,120 919,791 834,520 804,230 748,348 465,710 42.38%
Tax -128,122 -133,060 -166,951 -124,368 -103,370 -111,576 2,274,341 -
NP 661,974 635,060 752,840 710,152 700,860 636,772 2,740,051 -61.31%
-
NP to SH 583,146 566,556 676,691 631,614 617,978 560,448 2,665,443 -63.79%
-
Tax Rate 16.22% 17.32% 18.15% 14.90% 12.85% 14.91% -488.36% -
Total Cost 4,801,844 4,419,892 4,442,111 4,174,325 4,084,808 3,813,132 974,117 190.49%
-
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 236,230 - 322,676 156,449 234,674 - 146,671 37.52%
Div Payout % 40.51% - 47.68% 24.77% 37.97% - 5.50% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
NOSH 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 0.88%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.12% 12.56% 14.49% 14.54% 14.64% 14.31% 73.77% -
ROE 4.59% 4.47% 5.39% 5.08% 5.02% 4.59% 22.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 92.52 86.16 88.55 83.26 81.57 75.85 63.31 28.86%
EPS 9.04 7.92 10.66 10.76 10.54 9.56 45.43 -66.01%
DPS 4.00 0.00 5.50 2.67 4.00 0.00 2.50 36.91%
NAPS 2.15 2.16 2.14 2.12 2.10 2.08 2.05 3.23%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 96.20 89.00 91.46 86.00 84.26 78.35 65.39 29.44%
EPS 10.27 9.97 11.91 11.12 10.88 9.87 46.93 -63.78%
DPS 4.16 0.00 5.68 2.75 4.13 0.00 2.58 37.62%
NAPS 2.2355 2.2311 2.2105 2.1898 2.1692 2.1485 2.1175 3.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.58 1.59 1.62 1.57 1.70 1.75 1.72 -
P/RPS 1.71 1.85 1.83 1.89 2.08 2.31 2.72 -26.67%
P/EPS 16.00 16.46 14.05 14.58 16.14 18.32 3.79 161.89%
EY 6.25 6.07 7.12 6.86 6.20 5.46 26.41 -61.84%
DY 2.53 0.00 3.40 1.70 2.35 0.00 1.45 45.08%
P/NAPS 0.73 0.74 0.76 0.74 0.81 0.84 0.84 -8.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 -
Price 1.91 1.55 1.62 1.58 1.66 1.74 1.68 -
P/RPS 2.06 1.80 1.83 1.90 2.04 2.29 2.65 -15.49%
P/EPS 19.34 16.05 14.05 14.68 15.76 18.21 3.70 202.10%
EY 5.17 6.23 7.12 6.81 6.35 5.49 27.04 -66.91%
DY 2.09 0.00 3.40 1.69 2.41 0.00 1.49 25.38%
P/NAPS 0.89 0.72 0.76 0.75 0.79 0.84 0.82 5.62%

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