[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 62.88%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,392,834 1,112,476 3,714,168 3,049,678 1,984,660 1,016,743 3,833,310 -27.02%
PBT 402,115 187,087 465,710 280,003 166,158 87,174 509,288 -14.61%
Tax -51,685 -27,894 2,274,341 -43,355 -24,666 -16,797 -101,977 -36.51%
NP 350,430 159,193 2,740,051 236,648 141,492 70,377 407,311 -9.56%
-
NP to SH 308,989 140,112 2,665,443 210,069 128,971 58,450 359,600 -9.64%
-
Tax Rate 12.85% 14.91% -488.36% 15.48% 14.84% 19.27% 20.02% -
Total Cost 2,042,404 953,283 974,117 2,813,030 1,843,168 946,366 3,425,999 -29.23%
-
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 117,337 - 146,671 58,667 58,667 - 77,187 32.31%
Div Payout % 37.97% - 5.50% 27.93% 45.49% - 21.46% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
NOSH 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.64% 14.31% 73.77% 7.76% 7.13% 6.92% 10.63% -
ROE 2.51% 1.15% 22.16% 2.17% 1.34% 0.51% 3.58% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.79 18.96 63.31 51.98 33.83 17.49 74.49 -33.14%
EPS 5.27 2.39 45.43 3.58 2.20 1.01 7.25 -19.20%
DPS 2.00 0.00 2.50 1.00 1.00 0.00 1.50 21.20%
NAPS 2.10 2.08 2.05 1.65 1.64 1.96 1.95 5.07%
Adjusted Per Share Value based on latest NOSH - 4,934,068
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.45 17.88 59.68 49.01 31.89 16.34 61.60 -27.02%
EPS 4.97 2.25 42.83 3.38 2.07 0.94 5.78 -9.60%
DPS 1.89 0.00 2.36 0.94 0.94 0.00 1.24 32.54%
NAPS 1.9798 1.961 1.9327 1.5555 1.5461 1.8307 1.6125 14.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.75 1.72 1.69 1.74 1.70 1.61 -
P/RPS 4.17 9.23 2.72 3.25 5.14 9.72 2.16 55.23%
P/EPS 32.28 73.28 3.79 47.20 79.15 169.05 23.04 25.28%
EY 3.10 1.36 26.41 2.12 1.26 0.59 4.34 -20.14%
DY 1.18 0.00 1.45 0.59 0.57 0.00 0.93 17.25%
P/NAPS 0.81 0.84 0.84 1.02 1.06 0.87 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 -
Price 1.66 1.74 1.68 1.70 1.80 1.66 1.70 -
P/RPS 4.07 9.18 2.65 3.27 5.32 9.49 2.28 47.31%
P/EPS 31.52 72.86 3.70 47.48 81.88 165.07 24.33 18.89%
EY 3.17 1.37 27.04 2.11 1.22 0.61 4.11 -15.93%
DY 1.20 0.00 1.49 0.59 0.56 0.00 0.88 23.03%
P/NAPS 0.79 0.84 0.82 1.03 1.10 0.85 0.87 -6.24%

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