[SUNWAY] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 561.17%
YoY- 570.58%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,907,190 4,701,684 4,389,243 4,293,510 4,327,684 4,289,887 3,878,614 16.96%
PBT 882,532 772,602 636,558 536,645 531,721 589,224 520,338 42.17%
Tax 2,153,485 2,176,387 2,192,309 2,203,406 -88,106 -94,437 -101,258 -
NP 3,036,017 2,948,989 2,828,867 2,740,051 443,615 494,787 419,080 273.95%
-
NP to SH 2,929,085 2,845,461 2,747,105 2,665,443 403,141 454,874 377,640 291.34%
-
Tax Rate -244.01% -281.70% -344.40% -410.59% 16.57% 16.03% 19.46% -
Total Cost 1,871,173 1,752,695 1,560,376 1,553,459 3,884,069 3,795,100 3,459,534 -33.59%
-
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 205,339 205,339 146,669 146,669 135,854 135,854 77,187 91.87%
Div Payout % 7.01% 7.22% 5.34% 5.50% 33.70% 29.87% 20.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 6.02%
NOSH 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 61.87% 62.72% 64.45% 63.82% 10.25% 11.53% 10.80% -
ROE 23.55% 23.10% 22.51% 22.16% 4.16% 4.73% 3.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.64 80.14 74.81 73.18 73.77 73.12 66.73 16.23%
EPS 49.93 48.50 46.82 45.43 6.87 7.75 6.50 288.83%
DPS 3.50 3.50 2.50 2.50 2.32 2.32 1.33 90.49%
NAPS 2.12 2.10 2.08 2.05 1.65 1.64 1.96 5.36%
Adjusted Per Share Value based on latest NOSH - 4,934,074
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.86 75.55 70.53 68.99 69.54 68.94 62.33 16.96%
EPS 47.07 45.73 44.14 42.83 6.48 7.31 6.07 291.28%
DPS 3.30 3.30 2.36 2.36 2.18 2.18 1.24 91.92%
NAPS 1.9987 1.9798 1.961 1.9327 1.5555 1.5461 1.8307 6.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.57 1.70 1.75 1.72 1.69 1.74 1.70 -
P/RPS 1.88 2.12 2.34 2.35 2.29 2.38 2.55 -18.37%
P/EPS 3.14 3.51 3.74 3.79 24.59 22.44 26.17 -75.64%
EY 31.80 28.53 26.76 26.41 4.07 4.46 3.82 310.21%
DY 2.23 2.06 1.43 1.45 1.37 1.33 0.78 101.30%
P/NAPS 0.74 0.81 0.84 0.84 1.02 1.06 0.87 -10.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 -
Price 1.58 1.66 1.74 1.68 1.68 1.80 1.54 -
P/RPS 1.89 2.07 2.33 2.30 2.28 2.46 2.31 -12.51%
P/EPS 3.16 3.42 3.72 3.70 24.45 23.22 23.70 -73.86%
EY 31.60 29.22 26.91 27.04 4.09 4.31 4.22 282.28%
DY 2.22 2.11 1.44 1.49 1.38 1.29 0.86 88.06%
P/NAPS 0.75 0.79 0.84 0.82 1.02 1.10 0.79 -3.40%

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