[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 851.63%
YoY- 641.22%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,884,477 4,785,668 4,449,904 3,714,168 4,066,237 3,969,320 4,066,972 12.97%
PBT 834,520 804,230 748,348 465,710 373,337 332,316 348,696 78.82%
Tax -124,368 -103,370 -111,576 2,274,341 -57,806 -49,332 -67,188 50.70%
NP 710,152 700,860 636,772 2,740,051 315,530 282,984 281,508 85.20%
-
NP to SH 631,614 617,978 560,448 2,665,443 280,092 257,942 233,800 93.85%
-
Tax Rate 14.90% 12.85% 14.91% -488.36% 15.48% 14.84% 19.27% -
Total Cost 4,174,325 4,084,808 3,813,132 974,117 3,750,706 3,686,336 3,785,464 6.72%
-
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 156,449 234,674 - 146,671 78,222 117,334 - -
Div Payout % 24.77% 37.97% - 5.50% 27.93% 45.49% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
NOSH 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.54% 14.64% 14.31% 73.77% 7.76% 7.13% 6.92% -
ROE 5.08% 5.02% 4.59% 22.16% 2.89% 2.68% 2.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.26 81.57 75.85 63.31 69.31 67.66 69.97 12.28%
EPS 10.76 10.54 9.56 45.43 4.77 4.40 4.04 92.02%
DPS 2.67 4.00 0.00 2.50 1.33 2.00 0.00 -
NAPS 2.12 2.10 2.08 2.05 1.65 1.64 1.96 5.36%
Adjusted Per Share Value based on latest NOSH - 4,934,074
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.18 83.46 77.60 64.77 70.91 69.22 70.93 12.96%
EPS 11.02 10.78 9.77 46.48 4.88 4.50 4.08 93.82%
DPS 2.73 4.09 0.00 2.56 1.36 2.05 0.00 -
NAPS 2.1691 2.1486 2.1282 2.0975 1.6882 1.6779 1.9868 6.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.57 1.70 1.75 1.72 1.69 1.74 1.70 -
P/RPS 1.89 2.08 2.31 2.72 2.44 2.57 2.43 -15.41%
P/EPS 14.58 16.14 18.32 3.79 35.40 39.58 42.26 -50.77%
EY 6.86 6.20 5.46 26.41 2.83 2.53 2.37 102.97%
DY 1.70 2.35 0.00 1.45 0.79 1.15 0.00 -
P/NAPS 0.74 0.81 0.84 0.84 1.02 1.06 0.87 -10.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 -
Price 1.58 1.66 1.74 1.68 1.70 1.80 1.66 -
P/RPS 1.90 2.04 2.29 2.65 2.45 2.66 2.37 -13.68%
P/EPS 14.68 15.76 18.21 3.70 35.61 40.94 41.27 -49.76%
EY 6.81 6.35 5.49 27.04 2.81 2.44 2.42 99.19%
DY 1.69 2.41 0.00 1.49 0.78 1.11 0.00 -
P/NAPS 0.75 0.79 0.84 0.82 1.03 1.10 0.85 -7.99%

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