[SUNWAY] QoQ TTM 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- -11.37%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 4,701,684 4,389,243 4,293,510 4,327,684 4,289,887 3,878,614 3,833,310 14.62%
PBT 772,602 636,558 536,645 531,721 589,224 520,338 540,984 26.90%
Tax 2,176,387 2,192,309 2,203,406 -88,106 -94,437 -101,258 -101,977 -
NP 2,948,989 2,828,867 2,740,051 443,615 494,787 419,080 439,007 257.25%
-
NP to SH 2,845,461 2,747,105 2,665,443 403,141 454,874 377,640 397,484 272.78%
-
Tax Rate -281.70% -344.40% -410.59% 16.57% 16.03% 19.46% 18.85% -
Total Cost 1,752,695 1,560,376 1,553,459 3,884,069 3,795,100 3,459,534 3,394,303 -35.71%
-
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 205,339 146,669 146,669 135,854 135,854 77,187 77,187 92.33%
Div Payout % 7.22% 5.34% 5.50% 33.70% 29.87% 20.44% 19.42% -
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 62.72% 64.45% 63.82% 10.25% 11.53% 10.80% 11.45% -
ROE 23.10% 22.51% 22.16% 4.16% 4.73% 3.31% 3.96% -
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 80.14 74.81 73.18 73.77 73.12 66.73 74.49 5.00%
EPS 48.50 46.82 45.43 6.87 7.75 6.50 7.72 241.62%
DPS 3.50 2.50 2.50 2.32 2.32 1.33 1.50 76.19%
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 82.00 76.55 74.88 75.47 74.81 67.64 66.85 14.63%
EPS 49.62 47.91 46.48 7.03 7.93 6.59 6.93 272.83%
DPS 3.58 2.56 2.56 2.37 2.37 1.35 1.35 91.92%
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 2.12 2.34 2.35 2.29 2.38 2.55 2.16 -1.24%
P/EPS 3.51 3.74 3.79 24.59 22.44 26.17 20.84 -69.60%
EY 28.53 26.76 26.41 4.07 4.46 3.82 4.80 229.19%
DY 2.06 1.43 1.45 1.37 1.33 0.78 0.93 70.17%
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 1.68 1.80 1.54 1.70 -
P/RPS 2.07 2.33 2.30 2.28 2.46 2.31 2.28 -6.25%
P/EPS 3.42 3.72 3.70 24.45 23.22 23.70 22.01 -71.19%
EY 29.22 26.91 27.04 4.09 4.31 4.22 4.54 247.18%
DY 2.11 1.44 1.49 1.38 1.29 0.86 0.88 79.43%
P/NAPS 0.79 0.84 0.82 1.02 1.10 0.79 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