[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	91.76	86.68	83.05	77.53	75.84	76.45	75.78	13.56%
YoY %	5.86%	4.37%	7.12%	2.23%	-0.80%	0.88%	-	-
Horiz. %	121.09%	114.38%	109.59%	102.31%	100.08%	100.88%	100.00%	-
EPS	11.95	51.74	50.26	48.53	47.08	7.12	8.03	30.25%
YoY %	-76.90%	2.94%	3.56%	3.08%	561.24%	-11.33%	-	-
Horiz. %	148.82%	644.33%	625.90%	604.36%	586.30%	88.67%	100.00%	-
DPS	5.70	3.63	3.63	2.59	2.59	2.40	2.40	77.72%
YoY %	57.02%	0.00%	40.15%	0.00%	7.92%	0.00%	-	-
Horiz. %	237.50%	151.25%	151.25%	107.92%	107.92%	100.00%	100.00%	-
NAPS	2.2178	2.197	2.1763	2.1556	2.1245	1.7099	1.6995	19.35%
YoY %	0.95%	0.95%	0.96%	1.46%	24.25%	0.61%	-	-
Horiz. %	130.50%	129.27%	128.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:50:00

EMA 5

5 Mins

SELL

2024-04-24 16:50:00

ADX

5 Mins

SELL

2024-04-24 16:40:00

EMA 5

5 Mins

BUY

2024-04-24 16:30:00

EMA 5

5 Mins

SELL

2024-04-24 14:30:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

470

PTRANS

PERAK TRANSIT BERHAD

414

MPI

MALAYSIAN PACIFIC INDUSTRIES

412

HLIND

HONG LEONG INDUSTRIES BHD

402

DNEX

DAGANG NEXCHANGE BERHAD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

303

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

258

GENTING

GENTING BHD

253

MAYBANK

MALAYAN BANKING BHD

242

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More