[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.14%
YoY- -74.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 5,694,726 5,463,818 5,054,952 5,194,951 4,884,477 4,785,668 4,449,904 17.85%
PBT 857,130 790,096 768,120 919,791 834,520 804,230 748,348 9.46%
Tax -139,468 -128,122 -133,060 -166,951 -124,368 -103,370 -111,576 16.02%
NP 717,662 661,974 635,060 752,840 710,152 700,860 636,772 8.29%
-
NP to SH 629,164 583,146 566,556 676,691 631,614 617,978 560,448 8.00%
-
Tax Rate 16.27% 16.22% 17.32% 18.15% 14.90% 12.85% 14.91% -
Total Cost 4,977,064 4,801,844 4,419,892 4,442,111 4,174,325 4,084,808 3,813,132 19.41%
-
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 158,198 236,230 - 322,676 156,449 234,674 - -
Div Payout % 25.14% 40.51% - 47.68% 24.77% 37.97% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
NOSH 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 0.88%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.60% 12.12% 12.56% 14.49% 14.54% 14.64% 14.31% -
ROE 4.84% 4.59% 4.47% 5.39% 5.08% 5.02% 4.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 95.99 92.52 86.16 88.55 83.26 81.57 75.85 16.98%
EPS 9.51 9.04 7.92 10.66 10.76 10.54 9.56 -0.34%
DPS 2.67 4.00 0.00 5.50 2.67 4.00 0.00 -
NAPS 2.19 2.15 2.16 2.14 2.12 2.10 2.08 3.49%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 100.26 96.20 89.00 91.46 86.00 84.26 78.35 17.84%
EPS 11.08 10.27 9.97 11.91 11.12 10.88 9.87 8.00%
DPS 2.79 4.16 0.00 5.68 2.75 4.13 0.00 -
NAPS 2.2874 2.2355 2.2311 2.2105 2.1898 2.1692 2.1485 4.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.97 1.58 1.59 1.62 1.57 1.70 1.75 -
P/RPS 2.05 1.71 1.85 1.83 1.89 2.08 2.31 -7.64%
P/EPS 18.58 16.00 16.46 14.05 14.58 16.14 18.32 0.94%
EY 5.38 6.25 6.07 7.12 6.86 6.20 5.46 -0.97%
DY 1.35 2.53 0.00 3.40 1.70 2.35 0.00 -
P/NAPS 0.90 0.73 0.74 0.76 0.74 0.81 0.84 4.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 -
Price 1.94 1.91 1.55 1.62 1.58 1.66 1.74 -
P/RPS 2.02 2.06 1.80 1.83 1.90 2.04 2.29 -8.01%
P/EPS 18.29 19.34 16.05 14.05 14.68 15.76 18.21 0.29%
EY 5.47 5.17 6.23 7.12 6.81 6.35 5.49 -0.24%
DY 1.37 2.09 0.00 3.40 1.69 2.41 0.00 -
P/NAPS 0.89 0.89 0.72 0.76 0.75 0.79 0.84 3.92%

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