[SUNWAY] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 53.31%
YoY- 125.5%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,731,909 1,263,738 5,194,951 3,663,358 2,392,834 1,112,476 3,714,168 -18.56%
PBT 395,048 192,030 919,791 625,890 402,115 187,087 465,710 -10.41%
Tax -64,061 -33,265 -166,951 -93,276 -51,685 -27,894 2,274,341 -
NP 330,987 158,765 752,840 532,614 350,430 159,193 2,740,051 -75.65%
-
NP to SH 291,573 141,639 676,691 473,711 308,989 140,112 2,665,443 -77.21%
-
Tax Rate 16.22% 17.32% 18.15% 14.90% 12.85% 14.91% -488.36% -
Total Cost 2,400,922 1,104,973 4,442,111 3,130,744 2,042,404 953,283 974,117 82.76%
-
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 118,115 - 322,676 117,337 117,337 - 146,671 -13.47%
Div Payout % 40.51% - 47.68% 24.77% 37.97% - 5.50% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
NOSH 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 0.88%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.12% 12.56% 14.49% 14.54% 14.64% 14.31% 73.77% -
ROE 2.30% 1.12% 5.39% 3.81% 2.51% 1.15% 22.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.26 21.54 88.55 62.44 40.79 18.96 63.31 -18.92%
EPS 4.52 1.98 10.66 8.07 5.27 2.39 45.43 -78.61%
DPS 2.00 0.00 5.50 2.00 2.00 0.00 2.50 -13.85%
NAPS 2.15 2.16 2.14 2.12 2.10 2.08 2.05 3.23%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.04 22.22 91.35 64.42 42.08 19.56 65.31 -18.55%
EPS 5.13 2.49 11.90 8.33 5.43 2.46 46.87 -77.21%
DPS 2.08 0.00 5.67 2.06 2.06 0.00 2.58 -13.41%
NAPS 2.2329 2.2285 2.2078 2.1872 2.1666 2.1459 2.115 3.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.58 1.59 1.62 1.57 1.70 1.75 1.72 -
P/RPS 3.42 7.38 1.83 2.51 4.17 9.23 2.72 16.54%
P/EPS 32.00 65.86 14.05 19.44 32.28 73.28 3.79 316.26%
EY 3.12 1.52 7.12 5.14 3.10 1.36 26.41 -76.01%
DY 1.27 0.00 3.40 1.27 1.18 0.00 1.45 -8.47%
P/NAPS 0.73 0.74 0.76 0.74 0.81 0.84 0.84 -8.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 -
Price 1.91 1.55 1.62 1.58 1.66 1.74 1.68 -
P/RPS 4.13 7.20 1.83 2.53 4.07 9.18 2.65 34.53%
P/EPS 38.69 64.20 14.05 19.57 31.52 72.86 3.70 380.24%
EY 2.58 1.56 7.12 5.11 3.17 1.37 27.04 -79.20%
DY 1.05 0.00 3.40 1.27 1.20 0.00 1.49 -20.86%
P/NAPS 0.89 0.72 0.76 0.75 0.79 0.84 0.82 5.62%

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