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

Stock
[SUNWAY] SUNWAY BERHAD
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
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,280,358 1,112,476 1,243,832 1,065,018 967,917 1,016,743 1,278,006 0.12%
PBT 215,028 187,087 256,642 113,845 78,984 87,174 251,718 -9.99%
Tax -23,791 -27,894 2,246,761 -18,689 -7,869 -16,797 -44,751 -34.45%
NP 191,237 159,193 2,503,403 95,156 71,115 70,377 206,967 -5.14%
-
NP to SH 168,877 140,112 2,455,374 81,098 70,521 58,450 193,072 -8.56%
-
Tax Rate 11.06% 14.91% -875.45% 16.42% 9.96% 19.27% 17.78% -
Total Cost 1,089,121 953,283 -1,259,571 969,862 896,802 946,366 1,071,039 1.12%
-
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 117,337 - 88,002 - 58,667 - 77,187 32.31%
Div Payout % 69.48% - 3.58% - 83.19% - 39.98% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 14.70%
NOSH 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.94% 14.31% 201.27% 8.93% 7.35% 6.92% 16.19% -
ROE 1.37% 1.15% 20.42% 0.84% 0.73% 0.51% 1.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.82 18.96 21.20 18.15 16.50 17.49 24.84 -8.30%
EPS 2.88 2.39 41.85 1.38 1.20 1.01 3.75 -16.17%
DPS 2.00 0.00 1.50 0.00 1.00 0.00 1.50 21.20%
NAPS 2.10 2.08 2.05 1.65 1.64 1.96 1.95 5.07%
Adjusted Per Share Value based on latest NOSH - 4,934,068
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.33 19.40 21.69 18.57 16.88 17.73 22.29 0.11%
EPS 2.95 2.44 42.82 1.41 1.23 1.02 3.37 -8.51%
DPS 2.05 0.00 1.53 0.00 1.02 0.00 1.35 32.21%
NAPS 2.1486 2.1282 2.0975 1.6882 1.6779 1.9868 1.7499 14.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.75 1.72 1.69 1.74 1.70 1.61 -
P/RPS 7.79 9.23 8.11 9.31 10.55 9.72 6.48 13.09%
P/EPS 59.06 73.28 4.11 122.26 144.75 169.05 42.91 23.80%
EY 1.69 1.36 24.33 0.82 0.69 0.59 2.33 -19.32%
DY 1.18 0.00 0.87 0.00 0.57 0.00 0.93 17.25%
P/NAPS 0.81 0.84 0.84 1.02 1.06 0.87 0.83 -1.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 -
Price 1.66 1.74 1.68 1.70 1.80 1.66 1.70 -
P/RPS 7.61 9.18 7.92 9.36 10.91 9.49 6.84 7.39%
P/EPS 57.67 72.86 4.01 122.98 149.74 165.07 45.31 17.49%
EY 1.73 1.37 24.91 0.81 0.67 0.61 2.21 -15.09%
DY 1.20 0.00 0.89 0.00 0.56 0.00 0.88 23.03%
P/NAPS 0.79 0.84 0.82 1.03 1.10 0.85 0.87 -6.24%

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