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

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 53.31%
YoY- 125.5%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 4,271,045 3,663,358 3,049,678 2,555,304 3,427,281 4,040,083 3,651,936 2.64%
PBT 642,848 625,890 280,003 289,266 653,824 597,061 621,304 0.56%
Tax -104,601 -93,276 -43,355 -57,226 -36,977 -76,912 -94,457 1.71%
NP 538,247 532,614 236,648 232,040 616,847 520,149 526,847 0.35%
-
NP to SH 471,873 473,711 210,069 204,412 566,321 466,669 455,709 0.58%
-
Tax Rate 16.27% 14.90% 15.48% 19.78% 5.66% 12.88% 15.20% -
Total Cost 3,732,798 3,130,744 2,813,030 2,323,264 2,810,434 3,519,934 3,125,089 3.00%
-
Net Worth 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 9.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 118,648 117,337 58,667 - 224,113 170,212 143,498 -3.11%
Div Payout % 25.14% 24.77% 27.93% - 39.57% 36.47% 31.49% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,728,398 9.03%
NOSH 4,999,675 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 2,049,973 16.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.60% 14.54% 7.76% 9.08% 18.00% 12.87% 14.43% -
ROE 3.63% 3.81% 2.17% 2.44% 6.84% 5.75% 5.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 71.99 62.44 51.98 52.13 70.35 83.07 178.15 -14.01%
EPS 7.13 8.07 3.58 3.52 10.90 9.57 22.23 -17.25%
DPS 2.00 2.00 1.00 0.00 4.60 3.50 7.00 -18.83%
NAPS 2.19 2.12 1.65 1.71 1.70 1.67 3.77 -8.65%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 75.03 64.36 53.57 44.89 60.21 70.97 64.15 2.64%
EPS 8.29 8.32 3.69 3.59 9.95 8.20 8.01 0.57%
DPS 2.08 2.06 1.03 0.00 3.94 2.99 2.52 -3.14%
NAPS 2.2823 2.185 1.7005 1.4724 1.455 1.4267 1.3577 9.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.97 1.57 1.69 1.37 1.72 1.51 1.84 -
P/RPS 2.74 2.51 3.25 2.63 2.45 1.82 1.03 17.70%
P/EPS 24.77 19.44 47.20 32.85 14.80 15.74 8.28 20.02%
EY 4.04 5.14 2.12 3.04 6.76 6.35 12.08 -16.67%
DY 1.02 1.27 0.59 0.00 2.67 2.32 3.80 -19.67%
P/NAPS 0.90 0.74 1.02 0.80 1.01 0.90 0.49 10.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 27/11/20 21/11/19 21/11/18 27/11/17 -
Price 1.94 1.58 1.70 1.36 1.77 1.45 1.64 -
P/RPS 2.69 2.53 3.27 2.61 2.52 1.75 0.92 19.57%
P/EPS 24.39 19.57 47.48 32.61 15.23 15.11 7.38 22.03%
EY 4.10 5.11 2.11 3.07 6.57 6.62 13.55 -18.05%
DY 1.03 1.27 0.59 0.00 2.60 2.41 4.27 -21.09%
P/NAPS 0.89 0.75 1.03 0.80 1.04 0.87 0.44 12.45%

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