[SUNWAY] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 47.48%
YoY- 31.0%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,868,752 1,539,136 1,468,171 1,263,738 1,531,593 1,270,524 1,280,358 28.58%
PBT 350,395 247,800 203,018 192,030 293,901 223,775 215,028 38.35%
Tax -33,084 -40,540 -30,796 -33,265 -73,675 -41,591 -23,791 24.51%
NP 317,311 207,260 172,222 158,765 220,226 182,184 191,237 40.02%
-
NP to SH 265,902 180,300 149,934 141,639 202,980 164,722 168,877 35.23%
-
Tax Rate 9.44% 16.36% 15.17% 17.32% 25.07% 18.59% 11.06% -
Total Cost 1,551,441 1,331,876 1,295,949 1,104,973 1,311,367 1,088,340 1,089,121 26.52%
-
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 212,042 - 118,115 - 205,339 - 117,337 48.20%
Div Payout % 79.74% - 78.78% - 101.16% - 69.48% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 3.76%
NOSH 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 7.49%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.98% 13.47% 11.73% 12.56% 14.38% 14.34% 14.94% -
ROE 2.04% 1.39% 1.18% 1.12% 1.62% 1.32% 1.37% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.85 25.94 24.86 21.54 26.11 21.66 21.82 25.89%
EPS 4.39 2.61 2.54 1.98 3.46 2.80 2.88 32.34%
DPS 3.50 0.00 2.00 0.00 3.50 0.00 2.00 45.07%
NAPS 2.15 2.19 2.15 2.16 2.14 2.12 2.10 1.57%
Adjusted Per Share Value based on latest NOSH - 5,500,667
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 33.02 27.19 25.94 22.33 27.06 22.45 22.62 28.59%
EPS 4.70 3.19 2.65 2.50 3.59 2.91 2.98 35.38%
DPS 3.75 0.00 2.09 0.00 3.63 0.00 2.07 48.44%
NAPS 2.3014 2.2955 2.2434 2.239 2.2183 2.1975 2.1768 3.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.06 1.97 1.58 1.59 1.62 1.57 1.70 -
P/RPS 6.68 7.59 6.36 7.38 6.21 7.25 7.79 -9.71%
P/EPS 46.94 64.82 62.23 65.86 46.82 55.92 59.06 -14.16%
EY 2.13 1.54 1.61 1.52 2.14 1.79 1.69 16.63%
DY 1.70 0.00 1.27 0.00 2.16 0.00 1.18 27.47%
P/NAPS 0.96 0.90 0.73 0.74 0.76 0.74 0.81 11.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 -
Price 2.71 1.94 1.91 1.55 1.62 1.58 1.66 -
P/RPS 8.79 7.48 7.68 7.20 6.21 7.30 7.61 10.05%
P/EPS 61.75 63.83 75.23 64.20 46.82 56.27 57.67 4.64%
EY 1.62 1.57 1.33 1.56 2.14 1.78 1.73 -4.27%
DY 1.29 0.00 1.05 0.00 2.16 0.00 1.20 4.92%
P/NAPS 1.26 0.89 0.89 0.72 0.76 0.75 0.79 36.39%

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