[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 23.3%
YoY- 73.52%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 6,703,782 5,997,748 5,675,816 6,139,797 5,694,726 5,463,818 5,054,952 20.64%
PBT 1,373,860 1,135,468 906,764 993,243 857,130 790,096 768,120 47.19%
Tax -179,353 -160,662 -142,980 -137,685 -139,468 -128,122 -133,060 21.95%
NP 1,194,506 974,806 763,784 855,558 717,662 661,974 635,060 52.20%
-
NP to SH 1,091,700 885,398 688,908 737,775 629,164 583,146 566,556 54.66%
-
Tax Rate 13.05% 14.15% 15.77% 13.86% 16.27% 16.22% 17.32% -
Total Cost 5,509,276 5,022,942 4,912,032 5,284,239 4,977,064 4,801,844 4,419,892 15.77%
-
Net Worth 15,478,980 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 14.22%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 186,775 263,491 - 333,209 158,198 236,230 - -
Div Payout % 17.11% 29.76% - 45.16% 25.14% 40.51% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 15,478,980 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 14.22%
NOSH 7,004,063 5,685,786 5,564,731 5,500,667 4,999,675 4,999,644 4,934,081 26.22%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 17.82% 16.25% 13.46% 13.93% 12.60% 12.12% 12.56% -
ROE 7.05% 6.14% 4.89% 5.66% 4.84% 4.59% 4.47% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 95.71 91.05 87.78 101.34 95.99 92.52 86.16 7.23%
EPS 15.59 12.78 9.08 11.55 9.51 9.04 7.92 56.87%
DPS 2.67 4.00 0.00 5.50 2.67 4.00 0.00 -
NAPS 2.21 2.19 2.18 2.15 2.19 2.15 2.16 1.53%
Adjusted Per Share Value based on latest NOSH - 7,122,651
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.91 104.60 98.98 107.08 99.31 95.29 88.16 20.64%
EPS 19.04 15.44 12.01 12.87 10.97 10.17 9.88 54.67%
DPS 3.26 4.60 0.00 5.81 2.76 4.12 0.00 -
NAPS 2.6995 2.5159 2.4582 2.2716 2.2658 2.2144 2.21 14.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.20 3.61 3.50 2.06 1.97 1.58 1.59 -
P/RPS 4.39 3.96 3.99 2.03 2.05 1.71 1.85 77.62%
P/EPS 26.95 26.86 32.85 16.92 18.58 16.00 16.46 38.79%
EY 3.71 3.72 3.04 5.91 5.38 6.25 6.07 -27.91%
DY 0.63 1.11 0.00 2.67 1.35 2.53 0.00 -
P/NAPS 1.90 1.65 1.61 0.96 0.90 0.73 0.74 87.18%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 21/05/24 21/02/24 22/11/23 24/08/23 24/05/23 -
Price 4.94 3.91 3.66 2.71 1.94 1.91 1.55 -
P/RPS 5.16 4.29 4.17 2.67 2.02 2.06 1.80 101.41%
P/EPS 31.69 29.09 34.35 22.25 18.29 19.34 16.05 57.19%
EY 3.16 3.44 2.91 4.49 5.47 5.17 6.23 -36.32%
DY 0.54 1.02 0.00 2.03 1.37 2.09 0.00 -
P/NAPS 2.24 1.79 1.68 1.26 0.89 0.89 0.72 112.67%

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