[SUNWAY] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -16.28%
YoY- 1.09%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 6,139,797 5,694,726 5,463,818 5,054,952 5,194,951 4,884,477 4,785,668 18.01%
PBT 993,243 857,130 790,096 768,120 919,791 834,520 804,230 15.06%
Tax -137,685 -139,468 -128,122 -133,060 -166,951 -124,368 -103,370 20.99%
NP 855,558 717,662 661,974 635,060 752,840 710,152 700,860 14.17%
-
NP to SH 737,775 629,164 583,146 566,556 676,691 631,614 617,978 12.50%
-
Tax Rate 13.86% 16.27% 16.22% 17.32% 18.15% 14.90% 12.85% -
Total Cost 5,284,239 4,977,064 4,801,844 4,419,892 4,442,111 4,174,325 4,084,808 18.66%
-
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 333,209 158,198 236,230 - 322,676 156,449 234,674 26.24%
Div Payout % 45.16% 25.14% 40.51% - 47.68% 24.77% 37.97% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
NOSH 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 7.49%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.93% 12.60% 12.12% 12.56% 14.49% 14.54% 14.64% -
ROE 5.66% 4.84% 4.59% 4.47% 5.39% 5.08% 5.02% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 101.34 95.99 92.52 86.16 88.55 83.26 81.57 15.52%
EPS 11.55 9.51 9.04 7.92 10.66 10.76 10.54 6.27%
DPS 5.50 2.67 4.00 0.00 5.50 2.67 4.00 23.58%
NAPS 2.15 2.19 2.15 2.16 2.14 2.12 2.10 1.57%
Adjusted Per Share Value based on latest NOSH - 4,934,081
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 108.10 100.26 96.20 89.00 91.46 86.00 84.26 18.01%
EPS 12.99 11.08 10.27 9.97 11.91 11.12 10.88 12.50%
DPS 5.87 2.79 4.16 0.00 5.68 2.75 4.13 26.33%
NAPS 2.2933 2.2874 2.2355 2.2311 2.2105 2.1898 2.1692 3.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.06 1.97 1.58 1.59 1.62 1.57 1.70 -
P/RPS 2.03 2.05 1.71 1.85 1.83 1.89 2.08 -1.60%
P/EPS 16.92 18.58 16.00 16.46 14.05 14.58 16.14 3.18%
EY 5.91 5.38 6.25 6.07 7.12 6.86 6.20 -3.13%
DY 2.67 1.35 2.53 0.00 3.40 1.70 2.35 8.85%
P/NAPS 0.96 0.90 0.73 0.74 0.76 0.74 0.81 11.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 -
Price 2.71 1.94 1.91 1.55 1.62 1.58 1.66 -
P/RPS 2.67 2.02 2.06 1.80 1.83 1.90 2.04 19.59%
P/EPS 22.25 18.29 19.34 16.05 14.05 14.68 15.76 25.76%
EY 4.49 5.47 5.17 6.23 7.12 6.81 6.35 -20.58%
DY 2.03 1.37 2.09 0.00 3.40 1.69 2.41 -10.78%
P/NAPS 1.26 0.89 0.89 0.72 0.76 0.75 0.79 36.39%

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