[SUNWAY] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 17.26%
YoY- 9.03%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 5,675,816 6,139,797 5,694,726 5,463,818 5,054,952 5,194,951 4,884,477 10.51%
PBT 906,764 993,243 857,130 790,096 768,120 919,791 834,520 5.68%
Tax -142,980 -137,685 -139,468 -128,122 -133,060 -166,951 -124,368 9.73%
NP 763,784 855,558 717,662 661,974 635,060 752,840 710,152 4.96%
-
NP to SH 688,908 737,775 629,164 583,146 566,556 676,691 631,614 5.95%
-
Tax Rate 15.77% 13.86% 16.27% 16.22% 17.32% 18.15% 14.90% -
Total Cost 4,912,032 5,284,239 4,977,064 4,801,844 4,419,892 4,442,111 4,174,325 11.44%
-
Net Worth 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 8.69%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 333,209 158,198 236,230 - 322,676 156,449 -
Div Payout % - 45.16% 25.14% 40.51% - 47.68% 24.77% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 8.69%
NOSH 5,564,731 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 8.34%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.46% 13.93% 12.60% 12.12% 12.56% 14.49% 14.54% -
ROE 4.89% 5.66% 4.84% 4.59% 4.47% 5.39% 5.08% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 87.78 101.34 95.99 92.52 86.16 88.55 83.26 3.58%
EPS 9.08 11.55 9.51 9.04 7.92 10.66 10.76 -10.69%
DPS 0.00 5.50 2.67 4.00 0.00 5.50 2.67 -
NAPS 2.18 2.15 2.19 2.15 2.16 2.14 2.12 1.87%
Adjusted Per Share Value based on latest NOSH - 5,500,667
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 100.01 108.19 100.34 96.27 89.07 91.54 86.07 10.51%
EPS 12.14 13.00 11.09 10.28 9.98 11.92 11.13 5.95%
DPS 0.00 5.87 2.79 4.16 0.00 5.69 2.76 -
NAPS 2.4837 2.2951 2.2892 2.2373 2.2329 2.2122 2.1916 8.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.50 2.06 1.97 1.58 1.59 1.62 1.57 -
P/RPS 3.99 2.03 2.05 1.71 1.85 1.83 1.89 64.49%
P/EPS 32.85 16.92 18.58 16.00 16.46 14.05 14.58 71.77%
EY 3.04 5.91 5.38 6.25 6.07 7.12 6.86 -41.84%
DY 0.00 2.67 1.35 2.53 0.00 3.40 1.70 -
P/NAPS 1.61 0.96 0.90 0.73 0.74 0.76 0.74 67.82%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 -
Price 3.66 2.71 1.94 1.91 1.55 1.62 1.58 -
P/RPS 4.17 2.67 2.02 2.06 1.80 1.83 1.90 68.80%
P/EPS 34.35 22.25 18.29 19.34 16.05 14.05 14.68 76.16%
EY 2.91 4.49 5.47 5.17 6.23 7.12 6.81 -43.23%
DY 0.00 2.03 1.37 2.09 0.00 3.40 1.69 -
P/NAPS 1.68 1.26 0.89 0.89 0.72 0.76 0.75 71.11%

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