[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -78.97%
YoY- 139.71%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 4,449,904 4,066,972 3,885,756 4,494,436 5,233,792 4,355,016 4,276,024 0.66%
PBT 748,348 348,696 431,280 709,064 643,556 606,388 704,300 1.01%
Tax -111,576 -67,188 -70,064 -101,280 -93,612 -108,880 -131,368 -2.68%
NP 636,772 281,508 361,216 607,784 549,944 497,508 572,932 1.77%
-
NP to SH 560,448 233,800 313,176 545,648 487,692 427,560 408,404 5.41%
-
Tax Rate 14.91% 19.27% 16.25% 14.28% 14.55% 17.96% 18.65% -
Total Cost 3,813,132 3,785,464 3,524,540 3,886,652 4,683,848 3,857,508 3,703,092 0.48%
-
Net Worth 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 11.50%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 11.50%
NOSH 4,934,079 4,933,931 4,933,931 4,924,901 4,919,127 2,024,615 1,788,108 18.42%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.31% 6.92% 9.30% 13.52% 10.51% 11.42% 13.40% -
ROE 4.59% 2.05% 3.69% 6.78% 6.04% 7.04% 6.43% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 75.85 69.97 79.26 92.69 106.98 215.10 239.14 -17.41%
EPS 9.56 4.04 5.40 10.80 9.96 9.04 22.84 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.96 1.73 1.66 1.65 3.00 3.55 -8.52%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 90.19 82.43 78.75 91.09 106.07 88.26 86.66 0.66%
EPS 11.36 4.74 6.35 11.06 9.88 8.67 8.28 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4732 2.3089 1.719 1.6314 1.6361 1.231 1.2865 11.50%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.75 1.70 1.55 1.68 1.52 3.25 3.14 -
P/RPS 2.31 2.43 1.96 1.81 1.42 1.51 1.31 9.91%
P/EPS 18.32 42.26 24.26 14.93 15.25 15.39 13.75 4.89%
EY 5.46 2.37 4.12 6.70 6.56 6.50 7.27 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.90 1.01 0.92 1.08 0.88 -0.77%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 27/05/20 21/05/19 21/05/18 29/05/17 27/05/16 -
Price 1.74 1.66 1.51 1.69 1.51 3.59 3.03 -
P/RPS 2.29 2.37 1.91 1.82 1.41 1.67 1.27 10.31%
P/EPS 18.21 41.27 23.64 15.02 15.15 17.00 13.27 5.41%
EY 5.49 2.42 4.23 6.66 6.60 5.88 7.54 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 0.87 1.02 0.92 1.20 0.85 -0.19%

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