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

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	6,703,782	5,694,726	4,884,477	4,066,237	3,407,072	4,569,708	5,386,777	3.70%
YoY %	17.72%	16.59%	20.12%	19.35%	-25.44%	-15.17%	-	-
Horiz. %	124.45%	105.72%	90.68%	75.49%	63.25%	84.83%	100.00%	-
PBT	1,373,860	857,130	834,520	373,337	385,688	871,765	796,081	9.51%
YoY %	60.29%	2.71%	123.53%	-3.20%	-55.76%	9.51%	-	-
Horiz. %	172.58%	107.67%	104.83%	46.90%	48.45%	109.51%	100.00%	-
Tax	-179,353	-139,468	-124,368	-57,806	-76,301	-49,302	-102,549	9.75%
YoY %	-28.60%	-12.14%	-115.15%	24.24%	-54.76%	51.92%	-	-
Horiz. %	174.89%	136.00%	121.28%	56.37%	74.40%	48.08%	100.00%	-
NP	1,194,506	717,662	710,152	315,530	309,386	822,462	693,532	9.47%
YoY %	66.44%	1.06%	125.07%	1.99%	-62.38%	18.59%	-	-
Horiz. %	172.24%	103.48%	102.40%	45.50%	44.61%	118.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,091,700	629,164	631,614	280,092	272,549	755,094	622,225	9.81%
YoY %	73.52%	-0.39%	125.50%	2.77%	-63.91%	21.35%	-	-
Horiz. %	175.45%	101.12%	101.51%	45.01%	43.80%	121.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.05%	16.27%	14.90%	15.48%	19.78%	5.66%	12.88%	-
YoY %	-19.79%	9.19%	-3.75%	-21.74%	249.47%	-56.06%	-	-
Horiz. %	101.32%	126.32%	115.68%	120.19%	153.57%	43.94%	100.00%	-
Total Cost	5,509,276	4,977,064	4,174,325	3,750,706	3,097,685	3,747,245	4,693,245	2.70%
YoY %	10.69%	19.23%	11.29%	21.08%	-17.33%	-20.16%	-	-
Horiz. %	117.39%	106.05%	88.94%	79.92%	66.00%	79.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,478,980	12,992,011	12,437,729	9,680,082	8,381,349	8,282,449	8,121,543	11.33%
YoY %	19.14%	4.46%	28.49%	15.50%	1.19%	1.98%	-	-
Horiz. %	190.59%	159.97%	153.14%	119.19%	103.20%	101.98%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	186,775	158,198	156,449	78,222	-	298,817	226,949	-3.19%
YoY %	18.06%	1.12%	100.01%	0.00%	-	31.67%	-	-
Horiz. %	82.30%	69.71%	68.94%	34.47%	-	131.67%	100.00%	-
Div Payout %	17.11%	25.14%	24.77%	27.93%	-	39.57%	36.47%	-
YoY %	-31.94%	1.49%	-11.31%	0.00%	-	8.50%	-	-
Horiz. %	46.92%	68.93%	67.92%	76.58%	-	108.50%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	15,478,980	12,992,011	12,437,729	9,680,082	8,381,349	8,282,449	8,121,543	11.33%
YoY %	19.14%	4.46%	28.49%	15.50%	1.19%	1.98%	-	-
Horiz. %	190.59%	159.97%	153.14%	119.19%	103.20%	101.98%	100.00%	-
NOSH	7,004,063	4,999,675	4,934,079	4,934,068	4,933,931	4,933,920	4,924,338	6.04%
YoY %	40.09%	1.33%	0.00%	0.00%	0.00%	0.19%	-	-
Horiz. %	142.23%	101.53%	100.20%	100.20%	100.19%	100.19%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	17.82%	12.60%	14.54%	7.76%	9.08%	18.00%	12.87%	-
YoY %	41.43%	-13.34%	87.37%	-14.54%	-49.56%	39.86%	-	-
Horiz. %	138.46%	97.90%	112.98%	60.30%	70.55%	139.86%	100.00%	-
ROE	7.05%	4.84%	5.08%	2.89%	3.25%	9.12%	7.66%	-
YoY %	45.66%	-4.72%	75.78%	-11.08%	-64.36%	19.06%	-	-
Horiz. %	92.04%	63.19%	66.32%	37.73%	42.43%	119.06%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	95.71	95.99	83.26	69.31	69.51	93.79	110.77	-2.40%
YoY %	-0.29%	15.29%	20.13%	-0.29%	-25.89%	-15.33%	-	-
Horiz. %	86.40%	86.66%	75.16%	62.57%	62.75%	84.67%	100.00%	-
EPS	15.59	9.51	10.76	4.77	4.69	14.53	12.76	3.39%
YoY %	63.93%	-11.62%	125.58%	1.71%	-67.72%	13.87%	-	-
Horiz. %	122.18%	74.53%	84.33%	37.38%	36.76%	113.87%	100.00%	-
DPS	2.67	2.67	2.67	1.33	0.00	6.13	4.67	-8.88%
YoY %	0.00%	0.00%	100.75%	0.00%	0.00%	31.26%	-	-
Horiz. %	57.17%	57.17%	57.17%	28.48%	0.00%	131.26%	100.00%	-
NAPS	2.21	2.19	2.12	1.65	1.71	1.70	1.67	4.77%
YoY %	0.91%	3.30%	28.48%	-3.51%	0.59%	1.80%	-	-
Horiz. %	132.34%	131.14%	126.95%	98.80%	102.40%	101.80%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,934,079
RPS	107.73	91.51	78.49	65.34	54.75	73.43	86.56	3.71%
YoY %	17.72%	16.59%	20.13%	19.34%	-25.44%	-15.17%	-	-
Horiz. %	124.46%	105.72%	90.68%	75.49%	63.25%	84.83%	100.00%	-
EPS	17.54	10.11	10.15	4.50	4.38	12.13	10.00	9.80%
YoY %	73.49%	-0.39%	125.56%	2.74%	-63.89%	21.30%	-	-
Horiz. %	175.40%	101.10%	101.50%	45.00%	43.80%	121.30%	100.00%	-
DPS	3.00	2.54	2.51	1.26	0.00	4.80	3.65	-3.21%
YoY %	18.11%	1.20%	99.21%	0.00%	0.00%	31.51%	-	-
Horiz. %	82.19%	69.59%	68.77%	34.52%	0.00%	131.51%	100.00%	-
NAPS	2.4874	2.0878	1.9987	1.5555	1.3468	1.3309	1.3051	11.33%
YoY %	19.14%	4.46%	28.49%	15.50%	1.19%	1.98%	-	-
Horiz. %	190.59%	159.97%	153.15%	119.19%	103.20%	101.98%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	4.20	1.97	1.57	1.69	1.37	1.72	1.51	-
P/RPS	4.39	2.05	1.89	2.44	1.97	1.83	1.36	21.54%
YoY %	114.15%	8.47%	-22.54%	23.86%	7.65%	34.56%	-	-
Horiz. %	322.79%	150.74%	138.97%	179.41%	144.85%	134.56%	100.00%	-
P/EPS	26.95	18.58	14.58	35.40	24.64	11.10	11.80	14.74%
YoY %	45.05%	27.43%	-58.81%	43.67%	121.98%	-5.93%	-	-
Horiz. %	228.39%	157.46%	123.56%	300.00%	208.81%	94.07%	100.00%	-
EY	3.71	5.38	6.86	2.83	4.06	9.01	8.47	-12.84%
YoY %	-31.04%	-21.57%	142.40%	-30.30%	-54.94%	6.38%	-	-
Horiz. %	43.80%	63.52%	80.99%	33.41%	47.93%	106.38%	100.00%	-
DY	0.63	1.35	1.70	0.79	0.00	3.57	3.09	-23.26%
YoY %	-53.33%	-20.59%	115.19%	0.00%	0.00%	15.53%	-	-
Horiz. %	20.39%	43.69%	55.02%	25.57%	0.00%	115.53%	100.00%	-
P/NAPS	1.90	0.90	0.74	1.02	0.80	1.01	0.90	13.24%
YoY %	111.11%	21.62%	-27.45%	27.50%	-20.79%	12.22%	-	-
Horiz. %	211.11%	100.00%	82.22%	113.33%	88.89%	112.22%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	22/11/23	25/11/22	26/11/21	27/11/20	21/11/19	21/11/18	-
Price	4.94	1.94	1.58	1.70	1.36	1.77	1.45	-
P/RPS	5.16	2.02	1.90	2.45	1.96	1.89	1.31	25.64%
YoY %	155.45%	6.32%	-22.45%	25.00%	3.70%	44.27%	-	-
Horiz. %	393.89%	154.20%	145.04%	187.02%	149.62%	144.27%	100.00%	-
P/EPS	31.69	18.29	14.68	35.61	24.46	11.42	11.33	18.68%
YoY %	73.26%	24.59%	-58.78%	45.58%	114.19%	0.79%	-	-
Horiz. %	279.70%	161.43%	129.57%	314.30%	215.89%	100.79%	100.00%	-
EY	3.16	5.47	6.81	2.81	4.09	8.76	8.82	-15.71%
YoY %	-42.23%	-19.68%	142.35%	-31.30%	-53.31%	-0.68%	-	-
Horiz. %	35.83%	62.02%	77.21%	31.86%	46.37%	99.32%	100.00%	-
DY	0.54	1.37	1.69	0.78	0.00	3.47	3.22	-25.71%
YoY %	-60.58%	-18.93%	116.67%	0.00%	0.00%	7.76%	-	-
Horiz. %	16.77%	42.55%	52.48%	24.22%	0.00%	107.76%	100.00%	-
P/NAPS	2.24	0.89	0.75	1.03	0.80	1.04	0.87	17.05%
YoY %	151.69%	18.67%	-27.18%	28.75%	-23.08%	19.54%	-	-
Horiz. %	257.47%	102.30%	86.21%	118.39%	91.95%	119.54%	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