[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.74%
YoY- 139.71%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,112,476 3,714,168 3,049,678 1,984,660 1,016,743 3,833,310 2,555,304 -42.58%
PBT 187,087 465,710 280,003 166,158 87,174 509,288 289,266 -25.23%
Tax -27,894 2,274,341 -43,355 -24,666 -16,797 -101,977 -57,226 -38.09%
NP 159,193 2,740,051 236,648 141,492 70,377 407,311 232,040 -22.23%
-
NP to SH 140,112 2,665,443 210,069 128,971 58,450 359,600 204,412 -22.27%
-
Tax Rate 14.91% -488.36% 15.48% 14.84% 19.27% 20.02% 19.78% -
Total Cost 953,283 974,117 2,813,030 1,843,168 946,366 3,425,999 2,323,264 -44.81%
-
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 146,671 58,667 58,667 - 77,187 - -
Div Payout % - 5.50% 27.93% 45.49% - 21.46% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
NOSH 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.31% 73.77% 7.76% 7.13% 6.92% 10.63% 9.08% -
ROE 1.15% 22.16% 2.17% 1.34% 0.51% 3.58% 2.44% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.96 63.31 51.98 33.83 17.49 74.49 52.13 -49.07%
EPS 2.39 45.43 3.58 2.20 1.01 7.25 3.52 -22.76%
DPS 0.00 2.50 1.00 1.00 0.00 1.50 0.00 -
NAPS 2.08 2.05 1.65 1.64 1.96 1.95 1.71 13.96%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.55 75.28 61.81 40.22 20.61 77.69 51.79 -42.58%
EPS 2.84 54.02 4.26 2.61 1.18 7.29 4.14 -22.23%
DPS 0.00 2.97 1.19 1.19 0.00 1.56 0.00 -
NAPS 2.4732 2.4375 1.9619 1.95 2.3089 2.0337 1.6987 28.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.75 1.72 1.69 1.74 1.70 1.61 1.37 -
P/RPS 9.23 2.72 3.25 5.14 9.72 2.16 2.63 131.11%
P/EPS 73.28 3.79 47.20 79.15 169.05 23.04 32.85 70.80%
EY 1.36 26.41 2.12 1.26 0.59 4.34 3.04 -41.53%
DY 0.00 1.45 0.59 0.57 0.00 0.93 0.00 -
P/NAPS 0.84 0.84 1.02 1.06 0.87 0.83 0.80 3.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 -
Price 1.74 1.68 1.70 1.80 1.66 1.70 1.36 -
P/RPS 9.18 2.65 3.27 5.32 9.49 2.28 2.61 131.45%
P/EPS 72.86 3.70 47.48 81.88 165.07 24.33 32.61 70.99%
EY 1.37 27.04 2.11 1.22 0.61 4.11 3.07 -41.63%
DY 0.00 1.49 0.59 0.56 0.00 0.88 0.00 -
P/NAPS 0.84 0.82 1.03 1.10 0.85 0.87 0.80 3.30%

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