[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1168.84%
YoY- 641.22%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,663,358 2,392,834 1,112,476 3,714,168 3,049,678 1,984,660 1,016,743 134.84%
PBT 625,890 402,115 187,087 465,710 280,003 166,158 87,174 271.72%
Tax -93,276 -51,685 -27,894 2,274,341 -43,355 -24,666 -16,797 213.26%
NP 532,614 350,430 159,193 2,740,051 236,648 141,492 70,377 284.99%
-
NP to SH 473,711 308,989 140,112 2,665,443 210,069 128,971 58,450 302.96%
-
Tax Rate 14.90% 12.85% 14.91% -488.36% 15.48% 14.84% 19.27% -
Total Cost 3,130,744 2,042,404 953,283 974,117 2,813,030 1,843,168 946,366 121.85%
-
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 117,337 117,337 - 146,671 58,667 58,667 - -
Div Payout % 24.77% 37.97% - 5.50% 27.93% 45.49% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
NOSH 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.54% 14.64% 14.31% 73.77% 7.76% 7.13% 6.92% -
ROE 3.81% 2.51% 1.15% 22.16% 2.17% 1.34% 0.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 62.44 40.79 18.96 63.31 51.98 33.83 17.49 133.40%
EPS 8.07 5.27 2.39 45.43 3.58 2.20 1.01 299.16%
DPS 2.00 2.00 0.00 2.50 1.00 1.00 0.00 -
NAPS 2.12 2.10 2.08 2.05 1.65 1.64 1.96 5.36%
Adjusted Per Share Value based on latest NOSH - 4,934,074
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 58.87 38.45 17.88 59.68 49.01 31.89 16.34 134.83%
EPS 7.61 4.97 2.25 42.83 3.38 2.07 0.94 302.67%
DPS 1.89 1.89 0.00 2.36 0.94 0.94 0.00 -
NAPS 1.9987 1.9798 1.961 1.9327 1.5555 1.5461 1.8307 6.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.57 1.70 1.75 1.72 1.69 1.74 1.70 -
P/RPS 2.51 4.17 9.23 2.72 3.25 5.14 9.72 -59.41%
P/EPS 19.44 32.28 73.28 3.79 47.20 79.15 169.05 -76.32%
EY 5.14 3.10 1.36 26.41 2.12 1.26 0.59 322.83%
DY 1.27 1.18 0.00 1.45 0.59 0.57 0.00 -
P/NAPS 0.74 0.81 0.84 0.84 1.02 1.06 0.87 -10.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 -
Price 1.58 1.66 1.74 1.68 1.70 1.80 1.66 -
P/RPS 2.53 4.07 9.18 2.65 3.27 5.32 9.49 -58.54%
P/EPS 19.57 31.52 72.86 3.70 47.48 81.88 165.07 -75.83%
EY 5.11 3.17 1.37 27.04 2.11 1.22 0.61 311.93%
DY 1.27 1.20 0.00 1.49 0.59 0.56 0.00 -
P/NAPS 0.75 0.79 0.84 0.82 1.03 1.10 0.85 -7.99%

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