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

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	5,194,951	4,907,190	4,701,684	4,389,243	4,293,510	4,327,684	4,289,887	13.57%
YoY %	5.86%	4.37%	7.12%	2.23%	-0.79%	0.88%	-	-
Horiz. %	121.10%	114.39%	109.60%	102.32%	100.08%	100.88%	100.00%	-
PBT	919,791	882,532	772,602	636,558	536,645	531,721	589,224	34.45%
YoY %	4.22%	14.23%	21.37%	18.62%	0.93%	-9.76%	-	-
Horiz. %	156.10%	149.78%	131.12%	108.03%	91.08%	90.24%	100.00%	-
Tax	-166,951	2,153,485	2,176,387	2,192,309	2,203,406	-88,106	-94,437	46.05%
YoY %	-107.75%	-1.05%	-0.73%	-0.50%	2,600.86%	6.70%	-	-
Horiz. %	176.79%	-2,280.34%	-2,304.59%	-2,321.45%	-2,333.20%	93.30%	100.00%	-
NP	752,840	3,036,017	2,948,989	2,828,867	2,740,051	443,615	494,787	32.18%
YoY %	-75.20%	2.95%	4.25%	3.24%	517.66%	-10.34%	-	-
Horiz. %	152.15%	613.60%	596.01%	571.73%	553.78%	89.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	676,691	2,929,085	2,845,461	2,747,105	2,665,443	403,141	454,874	30.22%
YoY %	-76.90%	2.94%	3.58%	3.06%	561.17%	-11.37%	-	-
Horiz. %	148.76%	643.93%	625.55%	603.93%	585.97%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	-244.01%	-281.70%	-344.40%	-410.59%	16.57%	16.03%	-
YoY %	107.44%	13.38%	18.21%	16.12%	-2,577.91%	3.37%	-	-
Horiz. %	113.23%	-1,522.21%	-1,757.33%	-2,148.47%	-2,561.38%	103.37%	100.00%	-
Total Cost	4,442,111	1,871,173	1,752,695	1,560,376	1,553,459	3,884,069	3,795,100	11.03%
YoY %	137.40%	6.76%	12.33%	0.45%	-60.00%	2.34%	-	-
Horiz. %	117.05%	49.30%	46.18%	41.12%	40.93%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,555,068	12,437,729	12,320,392	12,203,047	12,027,040	9,680,082	9,621,397	19.35%
YoY %	0.94%	0.95%	0.96%	1.46%	24.25%	0.61%	-	-
Horiz. %	130.49%	129.27%	128.05%	126.83%	125.00%	100.61%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	322,676	205,339	205,339	146,669	146,669	135,854	135,854	77.73%
YoY %	57.14%	0.00%	40.00%	0.00%	7.96%	0.00%	-	-
Horiz. %	237.52%	151.15%	151.15%	107.96%	107.96%	100.00%	100.00%	-
Div Payout %	47.68%	7.01%	7.22%	5.34%	5.50%	33.70%	29.87%	-
YoY %	580.17%	-2.91%	35.21%	-2.91%	-83.68%	12.82%	-	-
Horiz. %	159.63%	23.47%	24.17%	17.88%	18.41%	112.82%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	12,555,068	12,437,729	12,320,392	12,203,047	12,027,040	9,680,082	9,621,397	19.35%
YoY %	0.94%	0.95%	0.96%	1.46%	24.25%	0.61%	-	-
Horiz. %	130.49%	129.27%	128.05%	126.83%	125.00%	100.61%	100.00%	-
NOSH	4,934,079	4,934,079	4,934,079	4,934,079	4,934,074	4,934,068	4,933,931	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	14.49%	61.87%	62.72%	64.45%	63.82%	10.25%	11.53%	-
YoY %	-76.58%	-1.36%	-2.68%	0.99%	522.63%	-11.10%	-	-
Horiz. %	125.67%	536.60%	543.97%	558.98%	553.51%	88.90%	100.00%	-
ROE	5.39%	23.55%	23.10%	22.51%	22.16%	4.16%	4.73%	-
YoY %	-77.11%	1.95%	2.62%	1.58%	432.69%	-12.05%	-	-
Horiz. %	113.95%	497.89%	488.37%	475.90%	468.50%	87.95%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	88.55	83.64	80.14	74.81	73.18	73.77	73.12	13.57%
YoY %	5.87%	4.37%	7.12%	2.23%	-0.80%	0.89%	-	-
Horiz. %	121.10%	114.39%	109.60%	102.31%	100.08%	100.89%	100.00%	-
EPS	11.53	49.93	48.50	46.82	45.43	6.87	7.75	30.22%
YoY %	-76.91%	2.95%	3.59%	3.06%	561.28%	-11.35%	-	-
Horiz. %	148.77%	644.26%	625.81%	604.13%	586.19%	88.65%	100.00%	-
DPS	5.50	3.50	3.50	2.50	2.50	2.32	2.32	77.51%
YoY %	57.14%	0.00%	40.00%	0.00%	7.76%	0.00%	-	-
Horiz. %	237.07%	150.86%	150.86%	107.76%	107.76%	100.00%	100.00%	-
NAPS	2.14	2.12	2.10	2.08	2.05	1.65	1.64	19.35%
YoY %	0.94%	0.95%	0.96%	1.46%	24.24%	0.61%	-	-
Horiz. %	130.49%	129.27%	128.05%	126.83%	125.00%	100.61%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 4,934,079
RPS	90.60	85.58	82.00	76.55	74.88	75.47	74.81	13.57%
YoY %	5.87%	4.37%	7.12%	2.23%	-0.78%	0.88%	-	-
Horiz. %	121.11%	114.40%	109.61%	102.33%	100.09%	100.88%	100.00%	-
EPS	11.80	51.08	49.62	47.91	46.48	7.03	7.93	30.24%
YoY %	-76.90%	2.94%	3.57%	3.08%	561.17%	-11.35%	-	-
Horiz. %	148.80%	644.14%	625.73%	604.16%	586.13%	88.65%	100.00%	-
DPS	5.63	3.58	3.58	2.56	2.56	2.37	2.37	77.75%
YoY %	57.26%	0.00%	39.84%	0.00%	8.02%	0.00%	-	-
Horiz. %	237.55%	151.05%	151.05%	108.02%	108.02%	100.00%	100.00%	-
NAPS	2.1896	2.1691	2.1486	2.1282	2.0975	1.6882	1.6779	19.35%
YoY %	0.95%	0.95%	0.96%	1.46%	24.24%	0.61%	-	-
Horiz. %	130.50%	129.27%	128.05%	126.84%	125.01%	100.61%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	1.62	1.57	1.70	1.75	1.72	1.69	1.74	-
P/RPS	1.83	1.88	2.12	2.34	2.35	2.29	2.38	-16.03%
YoY %	-2.66%	-11.32%	-9.40%	-0.43%	2.62%	-3.78%	-	-
Horiz. %	76.89%	78.99%	89.08%	98.32%	98.74%	96.22%	100.00%	-
P/EPS	14.05	3.14	3.51	3.74	3.79	24.59	22.44	-26.75%
YoY %	347.45%	-10.54%	-6.15%	-1.32%	-84.59%	9.58%	-	-
Horiz. %	62.61%	13.99%	15.64%	16.67%	16.89%	109.58%	100.00%	-
EY	7.12	31.80	28.53	26.76	26.41	4.07	4.46	36.47%
YoY %	-77.61%	11.46%	6.61%	1.33%	548.89%	-8.74%	-	-
Horiz. %	159.64%	713.00%	639.69%	600.00%	592.15%	91.26%	100.00%	-
DY	3.40	2.23	2.06	1.43	1.45	1.37	1.33	86.64%
YoY %	52.47%	8.25%	44.06%	-1.38%	5.84%	3.01%	-	-
Horiz. %	255.64%	167.67%	154.89%	107.52%	109.02%	103.01%	100.00%	-
P/NAPS	0.76	0.74	0.81	0.84	0.84	1.02	1.06	-19.84%
YoY %	2.70%	-8.64%	-3.57%	0.00%	-17.65%	-3.77%	-	-
Horiz. %	71.70%	69.81%	76.42%	79.25%	79.25%	96.23%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	25/11/22	24/08/22	26/05/22	25/02/22	26/11/21	24/08/21	-
Price	1.62	1.58	1.66	1.74	1.68	1.68	1.80	-
P/RPS	1.83	1.89	2.07	2.33	2.30	2.28	2.46	-17.85%
YoY %	-3.17%	-8.70%	-11.16%	1.30%	0.88%	-7.32%	-	-
Horiz. %	74.39%	76.83%	84.15%	94.72%	93.50%	92.68%	100.00%	-
P/EPS	14.05	3.16	3.42	3.72	3.70	24.45	23.22	-28.39%
YoY %	344.62%	-7.60%	-8.06%	0.54%	-84.87%	5.30%	-	-
Horiz. %	60.51%	13.61%	14.73%	16.02%	15.93%	105.30%	100.00%	-
EY	7.12	31.60	29.22	26.91	27.04	4.09	4.31	39.61%
YoY %	-77.47%	8.15%	8.58%	-0.48%	561.12%	-5.10%	-	-
Horiz. %	165.20%	733.18%	677.96%	624.36%	627.38%	94.90%	100.00%	-
DY	3.40	2.22	2.11	1.44	1.49	1.38	1.29	90.46%
YoY %	53.15%	5.21%	46.53%	-3.36%	7.97%	6.98%	-	-
Horiz. %	263.57%	172.09%	163.57%	111.63%	115.50%	106.98%	100.00%	-
P/NAPS	0.76	0.75	0.79	0.84	0.82	1.02	1.10	-21.79%
YoY %	1.33%	-5.06%	-5.95%	2.44%	-19.61%	-7.27%	-	-
Horiz. %	69.09%	68.18%	71.82%	76.36%	74.55%	92.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos