[SUNWAY] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 105.86%
YoY- -5.64%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,731,909 2,392,834 1,984,660 1,528,083 2,200,787 2,595,510 2,332,294 2.66%
PBT 395,048 402,115 166,158 117,918 430,507 403,108 424,565 -1.19%
Tax -64,061 -51,685 -24,666 -32,206 -15,919 -49,856 -65,497 -0.36%
NP 330,987 350,430 141,492 85,712 414,588 353,252 359,068 -1.34%
-
NP to SH 291,573 308,989 128,971 71,581 382,903 321,361 304,855 -0.73%
-
Tax Rate 16.22% 12.85% 14.84% 27.31% 3.70% 12.37% 15.43% -
Total Cost 2,400,922 2,042,404 1,843,168 1,442,371 1,786,199 2,242,258 1,973,226 3.32%
-
Net Worth 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,575,555 8.98%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 118,115 117,337 58,667 - 224,211 170,491 142,550 -3.08%
Div Payout % 40.51% 37.97% 45.49% - 58.56% 53.05% 46.76% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,575,555 8.98%
NOSH 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2,036,439 16.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.12% 14.64% 7.13% 5.61% 18.84% 13.61% 15.40% -
ROE 2.30% 2.51% 1.34% 0.87% 4.68% 4.00% 4.02% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 46.26 40.79 33.83 31.18 45.15 53.28 114.53 -14.01%
EPS 4.52 5.27 2.20 1.02 7.43 6.58 14.97 -18.08%
DPS 2.00 2.00 1.00 0.00 4.60 3.50 7.00 -18.83%
NAPS 2.15 2.10 1.64 1.68 1.68 1.65 3.72 -8.72%
Adjusted Per Share Value based on latest NOSH - 4,999,644
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 48.04 42.08 34.90 26.87 38.70 45.64 41.01 2.67%
EPS 5.13 5.43 2.27 1.26 6.73 5.65 5.36 -0.72%
DPS 2.08 2.06 1.03 0.00 3.94 3.00 2.51 -3.08%
NAPS 2.2329 2.1666 1.692 1.448 1.44 1.4134 1.3322 8.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.58 1.70 1.74 1.37 1.68 1.55 3.92 -
P/RPS 3.42 4.17 5.14 4.39 3.72 2.91 3.42 0.00%
P/EPS 32.00 32.28 79.15 93.81 21.39 23.49 26.19 3.39%
EY 3.12 3.10 1.26 1.07 4.68 4.26 3.82 -3.31%
DY 1.27 1.18 0.57 0.00 2.74 2.26 1.79 -5.55%
P/NAPS 0.73 0.81 1.06 0.82 1.00 0.94 1.05 -5.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 29/08/17 -
Price 1.91 1.66 1.80 1.35 1.57 1.56 4.35 -
P/RPS 4.13 4.07 5.32 4.33 3.48 2.93 3.80 1.39%
P/EPS 38.69 31.52 81.88 92.44 19.99 23.65 29.06 4.88%
EY 2.58 3.17 1.22 1.08 5.00 4.23 3.44 -4.67%
DY 1.05 1.20 0.56 0.00 2.93 2.24 1.61 -6.87%
P/NAPS 0.89 0.79 1.10 0.80 0.93 0.95 1.17 -4.45%

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