[SUNWAY] QoQ TTM 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- 2.94%
YoY- 626.57%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 5,534,026 5,346,213 5,194,951 4,907,190 4,701,684 4,389,243 4,293,510 18.49%
PBT 912,724 924,734 919,791 882,532 772,602 636,558 536,645 42.62%
Tax -179,327 -172,322 -166,951 2,153,485 2,176,387 2,192,309 2,203,406 -
NP 733,397 752,412 752,840 3,036,017 2,948,989 2,828,867 2,740,051 -58.56%
-
NP to SH 659,275 678,218 676,691 2,929,085 2,845,461 2,747,105 2,665,443 -60.69%
-
Tax Rate 19.65% 18.63% 18.15% -244.01% -281.70% -344.40% -410.59% -
Total Cost 4,800,629 4,593,801 4,442,111 1,871,173 1,752,695 1,560,376 1,553,459 112.59%
-
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 323,455 322,676 322,676 205,339 205,339 146,669 146,669 69.67%
Div Payout % 49.06% 47.58% 47.68% 7.01% 7.22% 5.34% 5.50% -
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 13.25% 14.07% 14.49% 61.87% 62.72% 64.45% 63.82% -
ROE 5.19% 5.35% 5.39% 23.55% 23.10% 22.51% 22.16% -
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 93.71 91.13 88.55 83.64 80.14 74.81 73.18 17.97%
EPS 11.16 11.56 11.53 49.93 48.50 46.82 45.43 -60.87%
DPS 5.50 5.50 5.50 3.50 3.50 2.50 2.50 69.39%
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 97.32 94.01 91.35 86.29 82.68 77.19 75.50 18.49%
EPS 11.59 11.93 11.90 51.51 50.04 48.31 46.87 -60.70%
DPS 5.69 5.67 5.67 3.61 3.61 2.58 2.58 69.67%
NAPS 2.2329 2.2285 2.2078 2.1872 2.1666 2.1459 2.115 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 1.69 1.74 1.83 1.88 2.12 2.34 2.35 -19.77%
P/EPS 14.15 13.75 14.05 3.14 3.51 3.74 3.79 141.24%
EY 7.07 7.27 7.12 31.80 28.53 26.76 26.41 -58.56%
DY 3.48 3.46 3.40 2.23 2.06 1.43 1.45 79.54%
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 2.04 1.70 1.83 1.89 2.07 2.33 2.30 -7.70%
P/EPS 17.11 13.41 14.05 3.16 3.42 3.72 3.70 178.34%
EY 5.84 7.46 7.12 31.60 29.22 26.91 27.04 -64.10%
DY 2.88 3.55 3.40 2.22 2.11 1.44 1.49 55.35%
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