[SUNWAY] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.06%
YoY- 627.44%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 4,389,243 4,293,510 4,327,684 4,289,887 3,878,614 3,833,310 3,908,470 8.04%
PBT 636,558 536,645 531,721 589,224 520,338 540,984 549,674 10.28%
Tax 2,192,309 2,203,406 -88,106 -94,437 -101,258 -101,977 -98,543 -
NP 2,828,867 2,740,051 443,615 494,787 419,080 439,007 451,131 240.42%
-
NP to SH 2,747,105 2,665,443 403,141 454,874 377,640 397,484 404,724 258.90%
-
Tax Rate -344.40% -410.59% 16.57% 16.03% 19.46% 18.85% 17.93% -
Total Cost 1,560,376 1,553,459 3,884,069 3,795,100 3,459,534 3,394,303 3,457,339 -41.19%
-
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 146,669 146,669 135,854 135,854 77,187 77,187 218,068 -23.25%
Div Payout % 5.34% 5.50% 33.70% 29.87% 20.44% 19.42% 53.88% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 12,203,047 12,027,040 9,680,082 9,621,397 11,392,274 10,034,321 8,381,349 28.48%
NOSH 4,934,079 4,934,074 4,934,068 4,933,931 4,933,931 4,933,931 4,933,931 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 64.45% 63.82% 10.25% 11.53% 10.80% 11.45% 11.54% -
ROE 22.51% 22.16% 4.16% 4.73% 3.31% 3.96% 4.83% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 74.81 73.18 73.77 73.12 66.73 74.49 79.74 -4.16%
EPS 46.82 45.43 6.87 7.75 6.50 7.72 8.26 218.24%
DPS 2.50 2.50 2.32 2.32 1.33 1.50 4.50 -32.44%
NAPS 2.08 2.05 1.65 1.64 1.96 1.95 1.71 13.96%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 88.96 87.02 87.71 86.94 78.61 77.69 79.21 8.05%
EPS 55.68 54.02 8.17 9.22 7.65 8.06 8.20 259.00%
DPS 2.97 2.97 2.75 2.75 1.56 1.56 4.42 -23.30%
NAPS 2.4732 2.4375 1.9619 1.95 2.3089 2.0337 1.6987 28.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.75 1.72 1.69 1.74 1.70 1.61 1.37 -
P/RPS 2.34 2.35 2.29 2.38 2.55 2.16 1.72 22.80%
P/EPS 3.74 3.79 24.59 22.44 26.17 20.84 16.59 -62.99%
EY 26.76 26.41 4.07 4.46 3.82 4.80 6.03 170.29%
DY 1.43 1.45 1.37 1.33 0.78 0.93 3.28 -42.53%
P/NAPS 0.84 0.84 1.02 1.06 0.87 0.83 0.80 3.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 26/11/21 24/08/21 27/05/21 31/03/21 27/11/20 -
Price 1.74 1.68 1.68 1.80 1.54 1.70 1.36 -
P/RPS 2.33 2.30 2.28 2.46 2.31 2.28 1.71 22.92%
P/EPS 3.72 3.70 24.45 23.22 23.70 22.01 16.47 -62.94%
EY 26.91 27.04 4.09 4.31 4.22 4.54 6.07 170.11%
DY 1.44 1.49 1.38 1.29 0.86 0.88 3.31 -42.61%
P/NAPS 0.84 0.82 1.02 1.10 0.79 0.87 0.80 3.30%

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