[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 2.93%
YoY- -5.64%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 5,463,818 4,785,668 3,969,320 3,056,166 4,401,574 5,191,020 4,664,588 2.66%
PBT 790,096 804,230 332,316 235,836 861,014 806,216 849,130 -1.19%
Tax -128,122 -103,370 -49,332 -64,412 -31,838 -99,712 -130,994 -0.36%
NP 661,974 700,860 282,984 171,424 829,176 706,504 718,136 -1.34%
-
NP to SH 583,146 617,978 257,942 143,162 765,806 642,722 609,710 -0.73%
-
Tax Rate 16.22% 12.85% 14.84% 27.31% 3.70% 12.37% 15.43% -
Total Cost 4,801,844 4,084,808 3,686,336 2,884,742 3,572,398 4,484,516 3,946,452 3.32%
-
Net Worth 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,575,555 8.98%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 236,230 234,674 117,334 - 448,423 340,983 285,101 -3.08%
Div Payout % 40.51% 37.97% 45.49% - 58.56% 53.05% 46.76% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,575,555 8.98%
NOSH 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2,036,439 16.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.12% 14.64% 7.13% 5.61% 18.84% 13.61% 15.40% -
ROE 4.59% 5.02% 2.68% 1.74% 9.35% 8.00% 8.05% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 92.52 81.57 67.66 62.35 90.30 106.57 229.06 -14.01%
EPS 9.04 10.54 4.40 2.04 14.86 13.16 29.94 -18.08%
DPS 4.00 4.00 2.00 0.00 9.20 7.00 14.00 -18.83%
NAPS 2.15 2.10 1.64 1.68 1.68 1.65 3.72 -8.72%
Adjusted Per Share Value based on latest NOSH - 4,999,644
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 95.98 84.07 69.73 53.69 77.32 91.19 81.94 2.66%
EPS 10.24 10.86 4.53 2.51 13.45 11.29 10.71 -0.74%
DPS 4.15 4.12 2.06 0.00 7.88 5.99 5.01 -3.08%
NAPS 2.2306 2.1644 1.6902 1.4466 1.4385 1.412 1.3308 8.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.58 1.70 1.74 1.37 1.68 1.55 3.92 -
P/RPS 1.71 2.08 2.57 2.20 1.86 1.45 1.71 0.00%
P/EPS 16.00 16.14 39.58 46.90 10.69 11.75 13.09 3.40%
EY 6.25 6.20 2.53 2.13 9.35 8.51 7.64 -3.29%
DY 2.53 2.35 1.15 0.00 5.48 4.52 3.57 -5.57%
P/NAPS 0.73 0.81 1.06 0.82 1.00 0.94 1.05 -5.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 29/08/17 -
Price 1.91 1.66 1.80 1.35 1.57 1.56 4.35 -
P/RPS 2.06 2.04 2.66 2.17 1.74 1.46 1.90 1.35%
P/EPS 19.34 15.76 40.94 46.22 9.99 11.82 14.53 4.87%
EY 5.17 6.35 2.44 2.16 10.01 8.46 6.88 -4.64%
DY 2.09 2.41 1.11 0.00 5.86 4.49 3.22 -6.94%
P/NAPS 0.89 0.79 1.10 0.80 0.93 0.95 1.17 -4.45%

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