[SUNWAY] QoQ TTM Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -76.9%
YoY- -74.61%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 5,802,638 5,534,026 5,346,213 5,194,951 4,907,190 4,701,684 4,389,243 20.43%
PBT 936,749 912,724 924,734 919,791 882,532 772,602 636,558 29.34%
Tax -178,276 -179,327 -172,322 -166,951 2,153,485 2,176,387 2,192,309 -
NP 758,473 733,397 752,412 752,840 3,036,017 2,948,989 2,828,867 -58.38%
-
NP to SH 674,853 659,275 678,218 676,691 2,929,085 2,845,461 2,747,105 -60.74%
-
Tax Rate 19.03% 19.65% 18.63% 18.15% -244.01% -281.70% -344.40% -
Total Cost 5,044,165 4,800,629 4,593,801 4,442,111 1,871,173 1,752,695 1,560,376 118.47%
-
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 323,455 323,455 322,676 322,676 205,339 205,339 146,669 69.34%
Div Payout % 47.93% 49.06% 47.58% 47.68% 7.01% 7.22% 5.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 12,992,011 12,697,388 12,672,407 12,555,068 12,437,729 12,320,392 12,203,047 4.26%
NOSH 4,999,675 4,999,644 4,934,081 4,934,079 4,934,079 4,934,079 4,934,079 0.88%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.07% 13.25% 14.07% 14.49% 61.87% 62.72% 64.45% -
ROE 5.19% 5.19% 5.35% 5.39% 23.55% 23.10% 22.51% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 97.81 93.71 91.13 88.55 83.64 80.14 74.81 19.54%
EPS 11.38 11.16 11.56 11.53 49.93 48.50 46.82 -61.01%
DPS 5.50 5.50 5.50 5.50 3.50 3.50 2.50 69.07%
NAPS 2.19 2.15 2.16 2.14 2.12 2.10 2.08 3.49%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 101.94 97.22 93.92 91.26 86.21 82.60 77.11 20.43%
EPS 11.86 11.58 11.91 11.89 51.46 49.99 48.26 -60.73%
DPS 5.68 5.68 5.67 5.67 3.61 3.61 2.58 69.15%
NAPS 2.2823 2.2306 2.2262 2.2056 2.185 2.1644 2.1437 4.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.97 1.58 1.59 1.62 1.57 1.70 1.75 -
P/RPS 2.01 1.69 1.74 1.83 1.88 2.12 2.34 -9.62%
P/EPS 17.32 14.15 13.75 14.05 3.14 3.51 3.74 177.57%
EY 5.77 7.07 7.27 7.12 31.80 28.53 26.76 -64.00%
DY 2.79 3.48 3.46 3.40 2.23 2.06 1.43 56.07%
P/NAPS 0.90 0.73 0.74 0.76 0.74 0.81 0.84 4.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 24/05/23 23/02/23 25/11/22 24/08/22 26/05/22 -
Price 1.94 1.91 1.55 1.62 1.58 1.66 1.74 -
P/RPS 1.98 2.04 1.70 1.83 1.89 2.07 2.33 -10.27%
P/EPS 17.05 17.11 13.41 14.05 3.16 3.42 3.72 175.66%
EY 5.86 5.84 7.46 7.12 31.60 29.22 26.91 -63.77%
DY 2.84 2.88 3.55 3.40 2.22 2.11 1.44 57.20%
P/NAPS 0.89 0.89 0.72 0.76 0.75 0.79 0.84 3.92%

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