[SUNWAY] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.0%
YoY- -38.95%
Quarter Report
View:
Show?
Quarter 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 1,243,832 1,065,018 967,917 1,016,743 1,278,006 1,027,221 5.46%
PBT 187,087 256,642 113,845 78,984 87,174 251,718 171,348 6.03%
Tax -27,894 2,246,761 -18,689 -7,869 -16,797 -44,751 -25,020 7.52%
NP 159,193 2,503,403 95,156 71,115 70,377 206,967 146,328 5.78%
-
NP to SH 140,112 2,455,374 81,098 70,521 58,450 193,072 132,831 3.62%
-
Tax Rate 14.91% -875.45% 16.42% 9.96% 19.27% 17.78% 14.60% -
Total Cost 953,283 -1,259,571 969,862 896,802 946,366 1,071,039 880,893 5.41%
-
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 - 88,002 - 58,667 - 77,187 - -
Div Payout % - 3.58% - 83.19% - 39.98% - -
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% 201.27% 8.93% 7.35% 6.92% 16.19% 14.25% -
ROE 1.15% 20.42% 0.84% 0.73% 0.51% 1.92% 1.58% -
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 21.20 18.15 16.50 17.49 24.84 20.96 -6.47%
EPS 2.39 41.85 1.38 1.20 1.01 3.75 2.51 -3.21%
DPS 0.00 1.50 0.00 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 - 4,934,068
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 25.21 21.58 19.62 20.61 25.90 20.82 5.47%
EPS 2.84 49.76 1.64 1.43 1.18 3.91 2.69 3.68%
DPS 0.00 1.78 0.00 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 8.11 9.31 10.55 9.72 6.48 6.54 25.84%
P/EPS 73.28 4.11 122.26 144.75 169.05 42.91 50.55 28.11%
EY 1.36 24.33 0.82 0.69 0.59 2.33 1.98 -22.16%
DY 0.00 0.87 0.00 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 7.92 9.36 10.91 9.49 6.84 6.49 26.03%
P/EPS 72.86 4.01 122.98 149.74 165.07 45.31 50.18 28.25%
EY 1.37 24.91 0.81 0.67 0.61 2.21 1.99 -22.05%
DY 0.00 0.89 0.00 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