[SUNWAY] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.14%
YoY- -74.61%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,139,797 5,194,951 3,714,168 3,833,310 4,780,447 5,410,283 5,374,834 2.24%
PBT 993,243 919,791 465,710 509,288 914,232 850,644 882,188 1.99%
Tax -137,685 -166,951 2,274,341 -101,977 -78,294 -121,637 -149,369 -1.34%
NP 855,558 752,840 2,740,051 407,311 835,938 729,007 732,819 2.61%
-
NP to SH 737,775 676,691 2,665,443 359,600 766,633 658,991 639,513 2.40%
-
Tax Rate 13.86% 18.15% -488.36% 20.02% 8.56% 14.30% 16.93% -
Total Cost 5,284,239 4,442,111 974,117 3,425,999 3,944,509 4,681,276 4,642,015 2.18%
-
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 333,209 322,676 146,671 77,187 440,983 345,574 288,463 2.43%
Div Payout % 45.16% 47.68% 5.50% 21.46% 57.52% 52.44% 45.11% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
NOSH 5,500,667 4,934,079 4,934,074 4,933,931 4,933,931 4,924,402 4,918,491 1.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.93% 14.49% 73.77% 10.63% 17.49% 13.47% 13.63% -
ROE 5.66% 5.39% 22.16% 3.58% 9.31% 7.89% 8.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 101.34 88.55 63.31 74.49 98.65 111.47 111.80 -1.62%
EPS 11.55 10.66 45.43 7.25 14.61 13.53 13.29 -2.31%
DPS 5.50 5.50 2.50 1.50 9.10 7.12 6.00 -1.43%
NAPS 2.15 2.14 2.05 1.95 1.70 1.72 1.59 5.15%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 107.97 91.35 65.31 67.41 84.07 95.14 94.52 2.24%
EPS 12.97 11.90 46.87 6.32 13.48 11.59 11.25 2.39%
DPS 5.86 5.67 2.58 1.36 7.75 6.08 5.07 2.44%
NAPS 2.2906 2.2078 2.115 1.7646 1.4487 1.468 1.3443 9.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.06 1.62 1.72 1.61 1.80 1.47 1.63 -
P/RPS 2.03 1.83 2.72 2.16 1.82 1.32 1.46 5.64%
P/EPS 16.92 14.05 3.79 23.04 11.38 10.83 12.25 5.52%
EY 5.91 7.12 26.41 4.34 8.79 9.24 8.16 -5.23%
DY 2.67 3.40 1.45 0.93 5.06 4.84 3.68 -5.20%
P/NAPS 0.96 0.76 0.84 0.83 1.06 0.85 1.03 -1.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 25/02/22 31/03/21 25/02/20 28/02/19 28/02/18 -
Price 2.71 1.62 1.68 1.70 1.78 1.62 1.65 -
P/RPS 2.67 1.83 2.65 2.28 1.80 1.45 1.48 10.32%
P/EPS 22.25 14.05 3.70 24.33 11.25 11.93 12.40 10.22%
EY 4.49 7.12 27.04 4.11 8.89 8.38 8.06 -9.28%
DY 2.03 3.40 1.49 0.88 5.11 4.40 3.64 -9.26%
P/NAPS 1.26 0.76 0.82 0.87 1.05 0.94 1.04 3.24%

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