[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 42.85%
YoY- -74.61%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,271,045 2,731,909 1,263,738 5,194,951 3,663,358 2,392,834 1,112,476 144.98%
PBT 642,848 395,048 192,030 919,791 625,890 402,115 187,087 127.53%
Tax -104,601 -64,061 -33,265 -166,951 -93,276 -51,685 -27,894 141.17%
NP 538,247 330,987 158,765 752,840 532,614 350,430 159,193 125.10%
-
NP to SH 471,873 291,573 141,639 676,691 473,711 308,989 140,112 124.51%
-
Tax Rate 16.27% 16.22% 17.32% 18.15% 14.90% 12.85% 14.91% -
Total Cost 3,732,798 2,400,922 1,104,973 4,442,111 3,130,744 2,042,404 953,283 148.22%
-
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 118,648 118,115 - 322,676 117,337 117,337 - -
Div Payout % 25.14% 40.51% - 47.68% 24.77% 37.97% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
NOSH 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 0.88%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.60% 12.12% 12.56% 14.49% 14.54% 14.64% 14.31% -
ROE 3.63% 2.30% 1.12% 5.39% 3.81% 2.51% 1.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 71.99 46.26 21.54 88.55 62.44 40.79 18.96 143.18%
EPS 7.13 4.52 1.98 10.66 8.07 5.27 2.39 107.09%
DPS 2.00 2.00 0.00 5.50 2.00 2.00 0.00 -
NAPS 2.19 2.15 2.16 2.14 2.12 2.10 2.08 3.49%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 75.11 48.04 22.22 91.35 64.42 42.08 19.56 145.01%
EPS 8.30 5.13 2.49 11.90 8.33 5.43 2.46 124.78%
DPS 2.09 2.08 0.00 5.67 2.06 2.06 0.00 -
NAPS 2.2847 2.2329 2.2285 2.2078 2.1872 2.1666 2.1459 4.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.97 1.58 1.59 1.62 1.57 1.70 1.75 -
P/RPS 2.74 3.42 7.38 1.83 2.51 4.17 9.23 -55.46%
P/EPS 24.77 32.00 65.86 14.05 19.44 32.28 73.28 -51.44%
EY 4.04 3.12 1.52 7.12 5.14 3.10 1.36 106.50%
DY 1.02 1.27 0.00 3.40 1.27 1.18 0.00 -
P/NAPS 0.90 0.73 0.74 0.76 0.74 0.81 0.84 4.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 -
Price 1.94 1.91 1.55 1.62 1.58 1.66 1.74 -
P/RPS 2.69 4.13 7.20 1.83 2.53 4.07 9.18 -55.85%
P/EPS 24.39 38.69 64.20 14.05 19.57 31.52 72.86 -51.75%
EY 4.10 2.58 1.56 7.12 5.11 3.17 1.37 107.53%
DY 1.03 1.05 0.00 3.40 1.27 1.20 0.00 -
P/NAPS 0.89 0.89 0.72 0.76 0.75 0.79 0.84 3.92%

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