[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -78.97%
YoY- 139.71%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 4,449,904 3,714,168 4,066,237 3,969,320 4,066,972 3,833,310 3,407,072 19.50%
PBT 748,348 465,710 373,337 332,316 348,696 509,288 385,688 55.62%
Tax -111,576 2,274,341 -57,806 -49,332 -67,188 -101,977 -76,301 28.86%
NP 636,772 2,740,051 315,530 282,984 281,508 407,311 309,386 61.87%
-
NP to SH 560,448 2,665,443 280,092 257,942 233,800 359,600 272,549 61.77%
-
Tax Rate 14.91% -488.36% 15.48% 14.84% 19.27% 20.02% 19.78% -
Total Cost 3,813,132 974,117 3,750,706 3,686,336 3,785,464 3,425,999 3,097,685 14.87%
-
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 146,671 78,222 117,334 - 77,187 - -
Div Payout % - 5.50% 27.93% 45.49% - 21.46% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
NOSH 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.31% 73.77% 7.76% 7.13% 6.92% 10.63% 9.08% -
ROE 4.59% 22.16% 2.89% 2.68% 2.05% 3.58% 3.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 75.85 63.31 69.31 67.66 69.97 74.49 69.51 5.99%
EPS 9.56 45.43 4.77 4.40 4.04 7.25 4.69 60.83%
DPS 0.00 2.50 1.33 2.00 0.00 1.50 0.00 -
NAPS 2.08 2.05 1.65 1.64 1.96 1.95 1.71 13.96%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 90.19 75.28 82.41 80.45 82.43 77.69 69.05 19.50%
EPS 11.36 54.02 5.68 5.23 4.74 7.29 5.52 61.86%
DPS 0.00 2.97 1.59 2.38 0.00 1.56 0.00 -
NAPS 2.4732 2.4375 1.9619 1.95 2.3089 2.0337 1.6987 28.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.75 1.72 1.69 1.74 1.70 1.61 1.37 -
P/RPS 2.31 2.72 2.44 2.57 2.43 2.16 1.97 11.20%
P/EPS 18.32 3.79 35.40 39.58 42.26 23.04 24.64 -17.94%
EY 5.46 26.41 2.83 2.53 2.37 4.34 4.06 21.85%
DY 0.00 1.45 0.79 1.15 0.00 0.93 0.00 -
P/NAPS 0.84 0.84 1.02 1.06 0.87 0.83 0.80 3.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 -
Price 1.74 1.68 1.70 1.80 1.66 1.70 1.36 -
P/RPS 2.29 2.65 2.45 2.66 2.37 2.28 1.96 10.94%
P/EPS 18.21 3.70 35.61 40.94 41.27 24.33 24.46 -17.87%
EY 5.49 27.04 2.81 2.44 2.42 4.11 4.09 21.70%
DY 0.00 1.49 0.78 1.11 0.00 0.88 0.00 -
P/NAPS 0.84 0.82 1.03 1.10 0.85 0.87 0.80 3.30%

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