[SUNWAY] YoY Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
21-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -6.62%
YoY- 21.6%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,675,816 5,054,952 4,449,904 4,066,972 3,885,756 4,494,436 5,233,792 1.35%
PBT 906,764 768,120 748,348 348,696 431,280 709,064 643,556 5.87%
Tax -142,980 -133,060 -111,576 -67,188 -70,064 -101,280 -93,612 7.30%
NP 763,784 635,060 636,772 281,508 361,216 607,784 549,944 5.62%
-
NP to SH 688,908 566,556 560,448 233,800 313,176 545,648 487,692 5.92%
-
Tax Rate 15.77% 17.32% 14.91% 19.27% 16.25% 14.28% 14.55% -
Total Cost 4,912,032 4,419,892 3,813,132 3,785,464 3,524,540 3,886,652 4,683,848 0.79%
-
Net Worth 14,095,531 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 9.72%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 14,095,531 12,672,407 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 9.72%
NOSH 5,564,731 4,934,081 4,934,079 4,933,931 4,933,931 4,924,901 4,919,127 2.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.46% 12.56% 14.31% 6.92% 9.30% 13.52% 10.51% -
ROE 4.89% 4.47% 4.59% 2.05% 3.69% 6.78% 6.04% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 87.78 86.16 75.85 69.97 79.26 92.69 106.98 -3.24%
EPS 9.08 7.92 9.56 4.04 5.40 10.80 9.96 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.16 2.08 1.96 1.73 1.66 1.65 4.74%
Adjusted Per Share Value based on latest NOSH - 5,564,731
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 99.81 88.89 78.25 71.52 68.33 79.04 92.04 1.35%
EPS 12.11 9.96 9.86 4.11 5.51 9.60 8.58 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4787 2.2285 2.1459 2.0034 1.4915 1.4155 1.4196 9.72%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.50 1.59 1.75 1.70 1.55 1.68 1.52 -
P/RPS 3.99 1.85 2.31 2.43 1.96 1.81 1.42 18.77%
P/EPS 32.85 16.46 18.32 42.26 24.26 14.93 15.25 13.63%
EY 3.04 6.07 5.46 2.37 4.12 6.70 6.56 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.74 0.84 0.87 0.90 1.01 0.92 9.76%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 24/05/23 26/05/22 27/05/21 27/05/20 21/05/19 21/05/18 -
Price 3.66 1.55 1.74 1.66 1.51 1.69 1.51 -
P/RPS 4.17 1.80 2.29 2.37 1.91 1.82 1.41 19.78%
P/EPS 34.35 16.05 18.21 41.27 23.64 15.02 15.15 14.60%
EY 2.91 6.23 5.49 2.42 4.23 6.66 6.60 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.72 0.84 0.85 0.87 1.02 0.92 10.54%

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