[SUNWAY] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.21%
YoY- 125.5%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,694,726 4,884,477 4,066,237 3,407,072 4,569,708 5,386,777 4,869,248 2.64%
PBT 857,130 834,520 373,337 385,688 871,765 796,081 828,405 0.56%
Tax -139,468 -124,368 -57,806 -76,301 -49,302 -102,549 -125,942 1.71%
NP 717,662 710,152 315,530 309,386 822,462 693,532 702,462 0.35%
-
NP to SH 629,164 631,614 280,092 272,549 755,094 622,225 607,612 0.58%
-
Tax Rate 16.27% 14.90% 15.48% 19.78% 5.66% 12.88% 15.20% -
Total Cost 4,977,064 4,174,325 3,750,706 3,097,685 3,747,245 4,693,245 4,166,785 3.00%
-
Net Worth 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 9.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 158,198 156,449 78,222 - 298,817 226,949 191,330 -3.11%
Div Payout % 25.14% 24.77% 27.93% - 39.57% 36.47% 31.49% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 9.03%
NOSH 4,999,675 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 2,049,973 16.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.60% 14.54% 7.76% 9.08% 18.00% 12.87% 14.43% -
ROE 4.84% 5.08% 2.89% 3.25% 9.12% 7.66% 7.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 95.99 83.26 69.31 69.51 93.79 110.77 237.53 -14.01%
EPS 9.51 10.76 4.77 4.69 14.53 12.76 29.64 -17.25%
DPS 2.67 2.67 1.33 0.00 6.13 4.67 9.33 -18.81%
NAPS 2.19 2.12 1.65 1.71 1.70 1.67 3.77 -8.65%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 100.14 85.89 71.51 59.91 80.36 94.73 85.63 2.64%
EPS 11.06 11.11 4.93 4.79 13.28 10.94 10.69 0.56%
DPS 2.78 2.75 1.38 0.00 5.25 3.99 3.36 -3.10%
NAPS 2.2847 2.1872 1.7023 1.4739 1.4565 1.4282 1.3591 9.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.97 1.57 1.69 1.37 1.72 1.51 1.84 -
P/RPS 2.05 1.89 2.44 1.97 1.83 1.36 0.77 17.71%
P/EPS 18.58 14.58 35.40 24.64 11.10 11.80 6.21 20.02%
EY 5.38 6.86 2.83 4.06 9.01 8.47 16.11 -16.69%
DY 1.35 1.70 0.79 0.00 3.57 3.09 5.07 -19.78%
P/NAPS 0.90 0.74 1.02 0.80 1.01 0.90 0.49 10.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 -
Price 1.94 1.58 1.70 1.36 1.77 1.45 1.64 -
P/RPS 2.02 1.90 2.45 1.96 1.89 1.31 0.69 19.59%
P/EPS 18.29 14.68 35.61 24.46 11.42 11.33 5.53 22.05%
EY 5.47 6.81 2.81 4.09 8.76 8.82 18.07 -18.05%
DY 1.37 1.69 0.78 0.00 3.47 3.22 5.69 -21.11%
P/NAPS 0.89 0.75 1.03 0.80 1.04 0.87 0.44 12.45%

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