[SUNWAY] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2.46%
YoY- 103.11%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,468,171 1,263,738 1,531,593 1,270,524 1,280,358 1,112,476 1,243,832 11.72%
PBT 203,018 192,030 293,901 223,775 215,028 187,087 256,642 -14.50%
Tax -30,796 -33,265 -73,675 -41,591 -23,791 -27,894 2,246,761 -
NP 172,222 158,765 220,226 182,184 191,237 159,193 2,503,403 -83.29%
-
NP to SH 149,934 141,639 202,980 164,722 168,877 140,112 2,455,374 -84.57%
-
Tax Rate 15.17% 17.32% 25.07% 18.59% 11.06% 14.91% -875.45% -
Total Cost 1,295,949 1,104,973 1,311,367 1,088,340 1,089,121 953,283 -1,259,571 -
-
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 118,115 - 205,339 - 117,337 - 88,002 21.74%
Div Payout % 78.78% - 101.16% - 69.48% - 3.58% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 3.69%
NOSH 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 0.88%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.73% 12.56% 14.38% 14.34% 14.94% 14.31% 201.27% -
ROE 1.18% 1.12% 1.62% 1.32% 1.37% 1.15% 20.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.86 21.54 26.11 21.66 21.82 18.96 21.20 11.23%
EPS 2.54 1.98 3.46 2.80 2.88 2.39 41.85 -84.63%
DPS 2.00 0.00 3.50 0.00 2.00 0.00 1.50 21.20%
NAPS 2.15 2.16 2.14 2.12 2.10 2.08 2.05 3.23%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.80 22.21 26.91 22.32 22.50 19.55 21.86 11.71%
EPS 2.63 2.49 3.57 2.89 2.97 2.46 43.14 -84.58%
DPS 2.08 0.00 3.61 0.00 2.06 0.00 1.55 21.72%
NAPS 2.2311 2.2267 2.2061 2.1855 2.1649 2.1442 2.1133 3.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.58 1.59 1.62 1.57 1.70 1.75 1.72 -
P/RPS 6.36 7.38 6.21 7.25 7.79 9.23 8.11 -14.99%
P/EPS 62.23 65.86 46.82 55.92 59.06 73.28 4.11 515.08%
EY 1.61 1.52 2.14 1.79 1.69 1.36 24.33 -83.72%
DY 1.27 0.00 2.16 0.00 1.18 0.00 0.87 28.77%
P/NAPS 0.73 0.74 0.76 0.74 0.81 0.84 0.84 -8.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 -
Price 1.91 1.55 1.62 1.58 1.66 1.74 1.68 -
P/RPS 7.68 7.20 6.21 7.30 7.61 9.18 7.92 -2.03%
P/EPS 75.23 64.20 46.82 56.27 57.67 72.86 4.01 609.84%
EY 1.33 1.56 2.14 1.78 1.73 1.37 24.91 -85.89%
DY 1.05 0.00 2.16 0.00 1.20 0.00 0.89 11.68%
P/NAPS 0.89 0.72 0.76 0.75 0.79 0.84 0.82 5.62%

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