[SUNWAY] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 5.86%
YoY- -11.22%
View:
Show?
Quarter 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 1,868,752 1,539,136 1,468,171 1,263,738 1,531,593 1,270,524 7.63%
PBT 226,691 350,395 247,800 203,018 192,030 293,901 223,775 0.86%
Tax -35,745 -33,084 -40,540 -30,796 -33,265 -73,675 -41,591 -9.59%
NP 190,946 317,311 207,260 172,222 158,765 220,226 182,184 3.17%
-
NP to SH 172,227 265,902 180,300 149,934 141,639 202,980 164,722 3.01%
-
Tax Rate 15.77% 9.44% 16.36% 15.17% 17.32% 25.07% 18.59% -
Total Cost 1,228,008 1,551,441 1,331,876 1,295,949 1,104,973 1,311,367 1,088,340 8.37%
-
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 - 212,042 - 118,115 - 205,339 - -
Div Payout % - 79.74% - 78.78% - 101.16% - -
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% 16.98% 13.47% 11.73% 12.56% 14.38% 14.34% -
ROE 1.22% 2.04% 1.39% 1.18% 1.12% 1.62% 1.32% -
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 30.85 25.94 24.86 21.54 26.11 21.66 0.88%
EPS 2.27 4.39 2.61 2.54 1.98 3.46 2.80 -13.04%
DPS 0.00 3.50 0.00 2.00 0.00 3.50 0.00 -
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 - 4,999,644
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 24.93 32.84 27.04 25.80 22.21 26.91 22.32 7.64%
EPS 3.03 4.67 3.17 2.63 2.49 3.57 2.89 3.20%
DPS 0.00 3.73 0.00 2.08 0.00 3.61 0.00 -
NAPS 2.4768 2.2887 2.2829 2.2311 2.2267 2.2061 2.1855 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 6.68 7.59 6.36 7.38 6.21 7.25 69.07%
P/EPS 131.40 46.94 64.82 62.23 65.86 46.82 55.92 76.65%
EY 0.76 2.13 1.54 1.61 1.52 2.14 1.79 -43.48%
DY 0.00 1.70 0.00 1.27 0.00 2.16 0.00 -
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 8.79 7.48 7.68 7.20 6.21 7.30 73.39%
P/EPS 137.41 61.75 63.83 75.23 64.20 46.82 56.27 81.24%
EY 0.73 1.62 1.57 1.33 1.56 2.14 1.78 -44.77%
DY 0.00 1.29 0.00 1.05 0.00 2.16 0.00 -
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