[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	5,997,748	5,463,818	4,785,668	3,969,320	3,056,166	4,401,574	5,191,020	2.43%
YoY %	9.77%	14.17%	20.57%	29.88%	-30.57%	-15.21%	-	-
Horiz. %	115.54%	105.26%	92.19%	76.47%	58.87%	84.79%	100.00%	-
PBT	1,135,468	790,096	804,230	332,316	235,836	861,014	806,216	5.86%
YoY %	43.71%	-1.76%	142.01%	40.91%	-72.61%	6.80%	-	-
Horiz. %	140.84%	98.00%	99.75%	41.22%	29.25%	106.80%	100.00%	-
Tax	-160,662	-128,122	-103,370	-49,332	-64,412	-31,838	-99,712	8.26%
YoY %	-25.40%	-23.95%	-109.54%	23.41%	-102.31%	68.07%	-	-
Horiz. %	161.13%	128.49%	103.67%	49.47%	64.60%	31.93%	100.00%	-
NP	974,806	661,974	700,860	282,984	171,424	829,176	706,504	5.50%
YoY %	47.26%	-5.55%	147.67%	65.08%	-79.33%	17.36%	-	-
Horiz. %	137.98%	93.70%	99.20%	40.05%	24.26%	117.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	885,398	583,146	617,978	257,942	143,162	765,806	642,722	5.47%
YoY %	51.83%	-5.64%	139.58%	80.17%	-81.31%	19.15%	-	-
Horiz. %	137.76%	90.73%	96.15%	40.13%	22.27%	119.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.15%	16.22%	12.85%	14.84%	27.31%	3.70%	12.37%	-
YoY %	-12.76%	26.23%	-13.41%	-45.66%	638.11%	-70.09%	-	-
Horiz. %	114.39%	131.12%	103.88%	119.97%	220.78%	29.91%	100.00%	-
Total Cost	5,022,942	4,801,844	4,084,808	3,686,336	2,884,742	3,572,398	4,484,516	1.90%
YoY %	4.60%	17.55%	10.81%	27.79%	-19.25%	-20.34%	-	-
Horiz. %	112.01%	107.08%	91.09%	82.20%	64.33%	79.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,426,158	12,697,388	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	10.23%
YoY %	13.62%	3.06%	28.05%	16.85%	0.56%	1.88%	-	-
Horiz. %	179.49%	157.98%	153.29%	119.71%	102.45%	101.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	263,491	236,230	234,674	117,334	-	448,423	340,983	-4.20%
YoY %	11.54%	0.66%	100.01%	0.00%	-	31.51%	-	-
Horiz. %	77.27%	69.28%	68.82%	34.41%	-	131.51%	100.00%	-
Div Payout %	29.76%	40.51%	37.97%	45.49%	-	58.56%	53.05%	-
YoY %	-26.54%	6.69%	-16.53%	0.00%	-	10.39%	-	-
Horiz. %	56.10%	76.36%	71.57%	85.75%	-	110.39%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	14,426,158	12,697,388	12,320,392	9,621,397	8,234,321	8,188,603	8,037,461	10.23%
YoY %	13.62%	3.06%	28.05%	16.85%	0.56%	1.88%	-	-
Horiz. %	179.49%	157.98%	153.29%	119.71%	102.45%	101.88%	100.00%	-
NOSH	5,685,786	4,999,644	4,934,079	4,933,931	4,933,931	4,926,468	4,919,793	2.43%
YoY %	13.72%	1.33%	0.00%	0.00%	0.15%	0.14%	-	-
Horiz. %	115.57%	101.62%	100.29%	100.29%	100.29%	100.14%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	16.25%	12.12%	14.64%	7.13%	5.61%	18.84%	13.61%	-
YoY %	34.08%	-17.21%	105.33%	27.09%	-70.22%	38.43%	-	-
Horiz. %	119.40%	89.05%	107.57%	52.39%	41.22%	138.43%	100.00%	-
ROE	6.14%	4.59%	5.02%	2.68%	1.74%	9.35%	8.00%	-
YoY %	33.77%	-8.57%	87.31%	54.02%	-81.39%	16.87%	-	-
Horiz. %	76.75%	57.38%	62.75%	33.50%	21.75%	116.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	91.05	92.52	81.57	67.66	62.35	90.30	106.57	-2.58%
YoY %	-1.59%	13.42%	20.56%	8.52%	-30.95%	-15.27%	-	-
Horiz. %	85.44%	86.82%	76.54%	63.49%	58.51%	84.73%	100.00%	-
EPS	12.78	9.04	10.54	4.40	2.04	14.86	13.16	-0.48%
YoY %	41.37%	-14.23%	139.55%	115.69%	-86.27%	12.92%	-	-
Horiz. %	97.11%	68.69%	80.09%	33.43%	15.50%	112.92%	100.00%	-
DPS	4.00	4.00	4.00	2.00	0.00	9.20	7.00	-8.89%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	31.43%	-	-
Horiz. %	57.14%	57.14%	57.14%	28.57%	0.00%	131.43%	100.00%	-
NAPS	2.19	2.15	2.10	1.64	1.68	1.68	1.65	4.82%
YoY %	1.86%	2.38%	28.05%	-2.38%	0.00%	1.82%	-	-
Horiz. %	132.73%	130.30%	127.27%	99.39%	101.82%	101.82%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,934,079
RPS	105.19	95.82	83.93	69.61	53.60	77.19	91.04	2.43%
YoY %	9.78%	14.17%	20.57%	29.87%	-30.56%	-15.21%	-	-
Horiz. %	115.54%	105.25%	92.19%	76.46%	58.88%	84.79%	100.00%	-
EPS	15.53	10.23	10.84	4.52	2.51	13.43	11.27	5.48%
YoY %	51.81%	-5.63%	139.82%	80.08%	-81.31%	19.17%	-	-
Horiz. %	137.80%	90.77%	96.18%	40.11%	22.27%	119.17%	100.00%	-
DPS	4.62	4.14	4.12	2.06	0.00	7.86	5.98	-4.20%
YoY %	11.59%	0.49%	100.00%	0.00%	0.00%	31.44%	-	-
Horiz. %	77.26%	69.23%	68.90%	34.45%	0.00%	131.44%	100.00%	-
NAPS	2.53	2.2268	2.1607	1.6874	1.4441	1.4361	1.4096	10.22%
YoY %	13.62%	3.06%	28.05%	16.85%	0.56%	1.88%	-	-
Horiz. %	179.48%	157.97%	153.28%	119.71%	102.45%	101.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.61	1.58	1.70	1.74	1.37	1.68	1.55	-
P/RPS	3.96	1.71	2.08	2.57	2.20	1.86	1.45	18.21%
YoY %	131.58%	-17.79%	-19.07%	16.82%	18.28%	28.28%	-	-
Horiz. %	273.10%	117.93%	143.45%	177.24%	151.72%	128.28%	100.00%	-
P/EPS	26.86	16.00	16.14	39.58	46.90	10.69	11.75	14.75%
YoY %	67.88%	-0.87%	-59.22%	-15.61%	338.73%	-9.02%	-	-
Horiz. %	228.60%	136.17%	137.36%	336.85%	399.15%	90.98%	100.00%	-
EY	3.72	6.25	6.20	2.53	2.13	9.35	8.51	-12.87%
YoY %	-40.48%	0.81%	145.06%	18.78%	-77.22%	9.87%	-	-
Horiz. %	43.71%	73.44%	72.86%	29.73%	25.03%	109.87%	100.00%	-
DY	1.11	2.53	2.35	1.15	0.00	5.48	4.52	-20.84%
YoY %	-56.13%	7.66%	104.35%	0.00%	0.00%	21.24%	-	-
Horiz. %	24.56%	55.97%	51.99%	25.44%	0.00%	121.24%	100.00%	-
P/NAPS	1.65	0.73	0.81	1.06	0.82	1.00	0.94	9.82%
YoY %	126.03%	-9.88%	-23.58%	29.27%	-18.00%	6.38%	-	-
Horiz. %	175.53%	77.66%	86.17%	112.77%	87.23%	106.38%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	24/08/23	24/08/22	24/08/21	26/08/20	27/08/19	21/08/18	-
Price	3.91	1.91	1.66	1.80	1.35	1.57	1.56	-
P/RPS	4.29	2.06	2.04	2.66	2.17	1.74	1.46	19.65%
YoY %	108.25%	0.98%	-23.31%	22.58%	24.71%	19.18%	-	-
Horiz. %	293.84%	141.10%	139.73%	182.19%	148.63%	119.18%	100.00%	-
P/EPS	29.09	19.34	15.76	40.94	46.22	9.99	11.82	16.17%
YoY %	50.41%	22.72%	-61.50%	-11.42%	362.66%	-15.48%	-	-
Horiz. %	246.11%	163.62%	133.33%	346.36%	391.03%	84.52%	100.00%	-
EY	3.44	5.17	6.35	2.44	2.16	10.01	8.46	-13.91%
YoY %	-33.46%	-18.58%	160.25%	12.96%	-78.42%	18.32%	-	-
Horiz. %	40.66%	61.11%	75.06%	28.84%	25.53%	118.32%	100.00%	-
DY	1.02	2.09	2.41	1.11	0.00	5.86	4.49	-21.86%
YoY %	-51.20%	-13.28%	117.12%	0.00%	0.00%	30.51%	-	-
Horiz. %	22.72%	46.55%	53.67%	24.72%	0.00%	130.51%	100.00%	-
P/NAPS	1.79	0.89	0.79	1.10	0.80	0.93	0.95	11.12%
YoY %	101.12%	12.66%	-28.18%	37.50%	-13.98%	-2.11%	-	-
Horiz. %	188.42%	93.68%	83.16%	115.79%	84.21%	97.89%	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