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

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	6,703,782	5,997,748	5,675,816	6,139,797	5,694,726	5,463,818	5,054,952	20.64%
YoY %	11.77%	5.67%	-7.56%	7.82%	4.23%	8.09%	-	-
Horiz. %	132.62%	118.65%	112.28%	121.46%	112.66%	108.09%	100.00%	-
PBT	1,373,860	1,135,468	906,764	993,243	857,130	790,096	768,120	47.19%
YoY %	21.00%	25.22%	-8.71%	15.88%	8.48%	2.86%	-	-
Horiz. %	178.86%	147.82%	118.05%	129.31%	111.59%	102.86%	100.00%	-
Tax	-179,353	-160,662	-142,980	-137,685	-139,468	-128,122	-133,060	21.95%
YoY %	-11.63%	-12.37%	-3.85%	1.28%	-8.86%	3.71%	-	-
Horiz. %	134.79%	120.74%	107.46%	103.48%	104.82%	96.29%	100.00%	-
NP	1,194,506	974,806	763,784	855,558	717,662	661,974	635,060	52.20%
YoY %	22.54%	27.63%	-10.73%	19.21%	8.41%	4.24%	-	-
Horiz. %	188.09%	153.50%	120.27%	134.72%	113.01%	104.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,091,700	885,398	688,908	737,775	629,164	583,146	566,556	54.66%
YoY %	23.30%	28.52%	-6.62%	17.26%	7.89%	2.93%	-	-
Horiz. %	192.69%	156.28%	121.60%	130.22%	111.05%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.05%	14.15%	15.77%	13.86%	16.27%	16.22%	17.32%	-
YoY %	-7.77%	-10.27%	13.78%	-14.81%	0.31%	-6.35%	-	-
Horiz. %	75.35%	81.70%	91.05%	80.02%	93.94%	93.65%	100.00%	-
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%
YoY %	9.68%	2.26%	-7.04%	6.17%	3.65%	8.64%	-	-
Horiz. %	124.65%	113.64%	111.13%	119.56%	112.61%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	7.30%	2.35%	8.22%	0.26%	2.32%	0.20%	-	-
Horiz. %	122.15%	113.84%	111.23%	102.79%	102.52%	100.20%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	186,775	263,491	-	333,209	158,198	236,230	-	-
YoY %	-29.12%	0.00%	-	110.63%	-33.03%	0.00%	-	-
Horiz. %	79.06%	111.54%	-	141.05%	66.97%	100.00%	-	-
Div Payout %	17.11%	29.76%	-	45.16%	25.14%	40.51%	-	-
YoY %	-42.51%	0.00%	-	79.63%	-37.94%	0.00%	-	-
Horiz. %	42.24%	73.46%	-	111.48%	62.06%	100.00%	-	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
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%
YoY %	7.30%	2.35%	8.22%	0.26%	2.32%	0.20%	-	-
Horiz. %	122.15%	113.84%	111.23%	102.79%	102.52%	100.20%	100.00%	-
NOSH	7,004,063	5,685,786	5,564,731	5,500,667	4,999,675	4,999,644	4,934,081	26.22%
YoY %	23.19%	2.18%	1.16%	10.02%	0.00%	1.33%	-	-
Horiz. %	141.95%	115.23%	112.78%	111.48%	101.33%	101.33%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	17.82%	16.25%	13.46%	13.93%	12.60%	12.12%	12.56%	-
YoY %	9.66%	20.73%	-3.37%	10.56%	3.96%	-3.50%	-	-
Horiz. %	141.88%	129.38%	107.17%	110.91%	100.32%	96.50%	100.00%	-
ROE	7.05%	6.14%	4.89%	5.66%	4.84%	4.59%	4.47%	-
YoY %	14.82%	25.56%	-13.60%	16.94%	5.45%	2.68%	-	-
Horiz. %	157.72%	137.36%	109.40%	126.62%	108.28%	102.68%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	95.71	91.05	87.78	101.34	95.99	92.52	86.16	7.23%
YoY %	5.12%	3.73%	-13.38%	5.57%	3.75%	7.38%	-	-
Horiz. %	111.08%	105.68%	101.88%	117.62%	111.41%	107.38%	100.00%	-
EPS	15.59	12.78	9.08	11.55	9.51	9.04	7.92	56.87%
YoY %	21.99%	40.75%	-21.39%	21.45%	5.20%	14.14%	-	-
Horiz. %	196.84%	161.36%	114.65%	145.83%	120.08%	114.14%	100.00%	-
DPS	2.67	4.00	0.00	5.50	2.67	4.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	105.99%	-33.25%	0.00%	-	-
Horiz. %	66.75%	100.00%	0.00%	137.50%	66.75%	100.00%	-	-
NAPS	2.21	2.19	2.18	2.15	2.19	2.15	2.16	1.53%
YoY %	0.91%	0.46%	1.40%	-1.83%	1.86%	-0.46%	-	-
Horiz. %	102.31%	101.39%	100.93%	99.54%	101.39%	99.54%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 5,500,667
RPS	107.73	96.38	91.21	98.66	91.51	87.80	81.23	20.64%
YoY %	11.78%	5.67%	-7.55%	7.81%	4.23%	8.09%	-	-
Horiz. %	132.62%	118.65%	112.29%	121.46%	112.66%	108.09%	100.00%	-
EPS	17.54	14.23	11.07	11.86	10.11	9.37	9.10	54.69%
YoY %	23.26%	28.55%	-6.66%	17.31%	7.90%	2.97%	-	-
Horiz. %	192.75%	156.37%	121.65%	130.33%	111.10%	102.97%	100.00%	-
DPS	3.00	4.23	0.00	5.35	2.54	3.80	0.00	-
YoY %	-29.08%	0.00%	0.00%	110.63%	-33.16%	0.00%	-	-
Horiz. %	78.95%	111.32%	0.00%	140.79%	66.84%	100.00%	-	-
NAPS	2.4874	2.3182	2.2651	2.0931	2.0878	2.0404	2.0364	14.22%
YoY %	7.30%	2.34%	8.22%	0.25%	2.32%	0.20%	-	-
Horiz. %	122.15%	113.84%	111.23%	102.78%	102.52%	100.20%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	10.86%	-0.75%	96.55%	-0.98%	19.88%	-7.57%	-	-
Horiz. %	237.30%	214.05%	215.68%	109.73%	110.81%	92.43%	100.00%	-
P/EPS	26.95	26.86	32.85	16.92	18.58	16.00	16.46	38.79%
YoY %	0.34%	-18.23%	94.15%	-8.93%	16.12%	-2.79%	-	-
Horiz. %	163.73%	163.18%	199.57%	102.79%	112.88%	97.21%	100.00%	-
EY	3.71	3.72	3.04	5.91	5.38	6.25	6.07	-27.91%
YoY %	-0.27%	22.37%	-48.56%	9.85%	-13.92%	2.97%	-	-
Horiz. %	61.12%	61.29%	50.08%	97.36%	88.63%	102.97%	100.00%	-
DY	0.63	1.11	0.00	2.67	1.35	2.53	0.00	-
YoY %	-43.24%	0.00%	0.00%	97.78%	-46.64%	0.00%	-	-
Horiz. %	24.90%	43.87%	0.00%	105.53%	53.36%	100.00%	-	-
P/NAPS	1.90	1.65	1.61	0.96	0.90	0.73	0.74	87.18%
YoY %	15.15%	2.48%	67.71%	6.67%	23.29%	-1.35%	-	-
Horiz. %	256.76%	222.97%	217.57%	129.73%	121.62%	98.65%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
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%
YoY %	20.28%	2.88%	56.18%	32.18%	-1.94%	14.44%	-	-
Horiz. %	286.67%	238.33%	231.67%	148.33%	112.22%	114.44%	100.00%	-
P/EPS	31.69	29.09	34.35	22.25	18.29	19.34	16.05	57.19%
YoY %	8.94%	-15.31%	54.38%	21.65%	-5.43%	20.50%	-	-
Horiz. %	197.45%	181.25%	214.02%	138.63%	113.96%	120.50%	100.00%	-
EY	3.16	3.44	2.91	4.49	5.47	5.17	6.23	-36.32%
YoY %	-8.14%	18.21%	-35.19%	-17.92%	5.80%	-17.01%	-	-
Horiz. %	50.72%	55.22%	46.71%	72.07%	87.80%	82.99%	100.00%	-
DY	0.54	1.02	0.00	2.03	1.37	2.09	0.00	-
YoY %	-47.06%	0.00%	0.00%	48.18%	-34.45%	0.00%	-	-
Horiz. %	25.84%	48.80%	0.00%	97.13%	65.55%	100.00%	-	-
P/NAPS	2.24	1.79	1.68	1.26	0.89	0.89	0.72	112.67%
YoY %	25.14%	6.55%	33.33%	41.57%	0.00%	23.61%	-	-
Horiz. %	311.11%	248.61%	233.33%	175.00%	123.61%	123.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos