[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -76.66%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 5,027,837 2,998,874 1,418,954 6,139,797 4,271,045 2,731,909 1,263,738 150.45%
PBT 1,030,395 567,734 226,691 993,243 642,848 395,048 192,030 205.55%
Tax -134,515 -80,331 -35,745 -137,685 -104,601 -64,061 -33,265 153.17%
NP 895,880 487,403 190,946 855,558 538,247 330,987 158,765 215.95%
-
NP to SH 818,775 442,699 172,227 737,775 471,873 291,573 141,639 221.07%
-
Tax Rate 13.05% 14.15% 15.77% 13.86% 16.27% 16.22% 17.32% -
Total Cost 4,131,957 2,511,471 1,228,008 5,284,239 3,732,798 2,400,922 1,104,973 140.34%
-
Net Worth 15,478,980 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 14.22%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 140,081 131,745 - 333,209 118,648 118,115 - -
Div Payout % 17.11% 29.76% - 45.16% 25.14% 40.51% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 15,478,980 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 14.22%
NOSH 7,004,063 5,685,786 5,564,731 5,500,667 4,999,675 4,999,644 4,934,081 26.22%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 17.82% 16.25% 13.46% 13.93% 12.60% 12.12% 12.56% -
ROE 5.29% 3.07% 1.22% 5.66% 3.63% 2.30% 1.12% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 71.78 45.53 21.95 101.34 71.99 46.26 21.54 122.61%
EPS 11.69 6.39 2.27 11.55 7.13 4.52 1.98 225.60%
DPS 2.00 2.00 0.00 5.50 2.00 2.00 0.00 -
NAPS 2.21 2.19 2.18 2.15 2.19 2.15 2.16 1.53%
Adjusted Per Share Value based on latest NOSH - 5,564,731
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 80.79 48.19 22.80 98.66 68.63 43.90 20.31 150.42%
EPS 13.16 7.11 2.77 11.86 7.58 4.69 2.28 220.74%
DPS 2.25 2.12 0.00 5.35 1.91 1.90 0.00 -
NAPS 2.4874 2.3182 2.2651 2.0931 2.0878 2.0404 2.0364 14.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.20 3.61 3.50 2.06 1.97 1.58 1.59 -
P/RPS 5.85 7.93 15.95 2.03 2.74 3.42 7.38 -14.31%
P/EPS 35.93 53.72 131.40 16.92 24.77 32.00 65.86 -33.16%
EY 2.78 1.86 0.76 5.91 4.04 3.12 1.52 49.39%
DY 0.48 0.55 0.00 2.67 1.02 1.27 0.00 -
P/NAPS 1.90 1.65 1.61 0.96 0.90 0.73 0.74 87.18%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 21/05/24 21/02/24 22/11/23 24/08/23 24/05/23 -
Price 4.94 3.91 3.66 2.71 1.94 1.91 1.55 -
P/RPS 6.88 8.59 16.68 2.67 2.69 4.13 7.20 -2.97%
P/EPS 42.26 58.18 137.41 22.25 24.39 38.69 64.20 -24.27%
EY 2.37 1.72 0.73 4.49 4.10 2.58 1.56 32.05%
DY 0.40 0.51 0.00 2.03 1.03 1.05 0.00 -
P/NAPS 2.24 1.79 1.68 1.26 0.89 0.89 0.72 112.67%

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