[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -79.07%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 6,139,797 4,271,045 2,731,909 1,263,738 5,194,951 3,663,358 2,392,834 87.10%
PBT 993,243 642,848 395,048 192,030 919,791 625,890 402,115 82.42%
Tax -137,685 -104,601 -64,061 -33,265 -166,951 -93,276 -51,685 91.82%
NP 855,558 538,247 330,987 158,765 752,840 532,614 350,430 81.01%
-
NP to SH 737,775 471,873 291,573 141,639 676,691 473,711 308,989 78.36%
-
Tax Rate 13.86% 16.27% 16.22% 17.32% 18.15% 14.90% 12.85% -
Total Cost 5,284,239 3,732,798 2,400,922 1,104,973 4,442,111 3,130,744 2,042,404 88.13%
-
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 333,209 118,648 118,115 - 322,676 117,337 117,337 100.15%
Div Payout % 45.16% 25.14% 40.51% - 47.68% 24.77% 37.97% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
NOSH 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 7.49%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.93% 12.60% 12.12% 12.56% 14.49% 14.54% 14.64% -
ROE 5.66% 3.63% 2.30% 1.12% 5.39% 3.81% 2.51% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 101.34 71.99 46.26 21.54 88.55 62.44 40.79 83.13%
EPS 11.55 7.13 4.52 1.98 10.66 8.07 5.27 68.48%
DPS 5.50 2.00 2.00 0.00 5.50 2.00 2.00 95.92%
NAPS 2.15 2.19 2.15 2.16 2.14 2.12 2.10 1.57%
Adjusted Per Share Value based on latest NOSH - 4,934,081
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 108.35 75.37 48.21 22.30 91.68 64.65 42.23 87.09%
EPS 13.02 8.33 5.15 2.50 11.94 8.36 5.45 78.42%
DPS 5.88 2.09 2.08 0.00 5.69 2.07 2.07 100.19%
NAPS 2.2986 2.2927 2.2407 2.2363 2.2156 2.1949 2.1742 3.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.06 1.97 1.58 1.59 1.62 1.57 1.70 -
P/RPS 2.03 2.74 3.42 7.38 1.83 2.51 4.17 -38.03%
P/EPS 16.92 24.77 32.00 65.86 14.05 19.44 32.28 -34.91%
EY 5.91 4.04 3.12 1.52 7.12 5.14 3.10 53.57%
DY 2.67 1.02 1.27 0.00 3.40 1.27 1.18 72.09%
P/NAPS 0.96 0.90 0.73 0.74 0.76 0.74 0.81 11.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 -
Price 2.71 1.94 1.91 1.55 1.62 1.58 1.66 -
P/RPS 2.67 2.69 4.13 7.20 1.83 2.53 4.07 -24.44%
P/EPS 22.25 24.39 38.69 64.20 14.05 19.57 31.52 -20.66%
EY 4.49 4.10 2.58 1.56 7.12 5.11 3.17 26.04%
DY 2.03 1.03 1.05 0.00 3.40 1.27 1.20 41.83%
P/NAPS 1.26 0.89 0.89 0.72 0.76 0.75 0.79 36.39%

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