[SUNWAY] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 56.35%
YoY- 9.03%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,418,954 6,139,797 4,271,045 2,731,909 1,263,738 5,194,951 3,663,358 -46.83%
PBT 226,691 993,243 642,848 395,048 192,030 919,791 625,890 -49.15%
Tax -35,745 -137,685 -104,601 -64,061 -33,265 -166,951 -93,276 -47.21%
NP 190,946 855,558 538,247 330,987 158,765 752,840 532,614 -49.50%
-
NP to SH 172,227 737,775 471,873 291,573 141,639 676,691 473,711 -49.02%
-
Tax Rate 15.77% 13.86% 16.27% 16.22% 17.32% 18.15% 14.90% -
Total Cost 1,228,008 5,284,239 3,732,798 2,400,922 1,104,973 4,442,111 3,130,744 -46.38%
-
Net Worth 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 8.69%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 333,209 118,648 118,115 - 322,676 117,337 -
Div Payout % - 45.16% 25.14% 40.51% - 47.68% 24.77% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 8.69%
NOSH 5,564,731 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 8.34%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.46% 13.93% 12.60% 12.12% 12.56% 14.49% 14.54% -
ROE 1.22% 5.66% 3.63% 2.30% 1.12% 5.39% 3.81% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 21.95 101.34 71.99 46.26 21.54 88.55 62.44 -50.15%
EPS 2.27 11.55 7.13 4.52 1.98 10.66 8.07 -57.03%
DPS 0.00 5.50 2.00 2.00 0.00 5.50 2.00 -
NAPS 2.18 2.15 2.19 2.15 2.16 2.14 2.12 1.87%
Adjusted Per Share Value based on latest NOSH - 5,500,667
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.00 108.18 75.25 48.13 22.27 91.53 64.54 -46.83%
EPS 3.03 13.00 8.31 5.14 2.50 11.92 8.35 -49.09%
DPS 0.00 5.87 2.09 2.08 0.00 5.69 2.07 -
NAPS 2.4835 2.2949 2.289 2.2371 2.2327 2.2121 2.1914 8.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.50 2.06 1.97 1.58 1.59 1.62 1.57 -
P/RPS 15.95 2.03 2.74 3.42 7.38 1.83 2.51 242.69%
P/EPS 131.40 16.92 24.77 32.00 65.86 14.05 19.44 257.07%
EY 0.76 5.91 4.04 3.12 1.52 7.12 5.14 -72.00%
DY 0.00 2.67 1.02 1.27 0.00 3.40 1.27 -
P/NAPS 1.61 0.96 0.90 0.73 0.74 0.76 0.74 67.82%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 -
Price 3.66 2.71 1.94 1.91 1.55 1.62 1.58 -
P/RPS 16.68 2.67 2.69 4.13 7.20 1.83 2.53 251.19%
P/EPS 137.41 22.25 24.39 38.69 64.20 14.05 19.57 266.24%
EY 0.73 4.49 4.10 2.58 1.56 7.12 5.11 -72.64%
DY 0.00 2.03 1.03 1.05 0.00 3.40 1.27 -
P/NAPS 1.68 1.26 0.89 0.89 0.72 0.76 0.75 71.11%

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