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

Stock
[SUNWAY] SUNWAY BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 5,027,837 4,271,045 3,663,358 3,049,678 2,555,304 3,427,281 4,040,083 3.70%
PBT 1,030,395 642,848 625,890 280,003 289,266 653,824 597,061 9.51%
Tax -134,515 -104,601 -93,276 -43,355 -57,226 -36,977 -76,912 9.75%
NP 895,880 538,247 532,614 236,648 232,040 616,847 520,149 9.47%
-
NP to SH 818,775 471,873 473,711 210,069 204,412 566,321 466,669 9.81%
-
Tax Rate 13.05% 16.27% 14.90% 15.48% 19.78% 5.66% 12.88% -
Total Cost 4,131,957 3,732,798 3,130,744 2,813,030 2,323,264 2,810,434 3,519,934 2.70%
-
Net Worth 15,478,980 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 11.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 140,081 118,648 117,337 58,667 - 224,113 170,212 -3.19%
Div Payout % 17.11% 25.14% 24.77% 27.93% - 39.57% 36.47% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 15,478,980 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 11.33%
NOSH 7,004,063 4,999,675 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 6.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 17.82% 12.60% 14.54% 7.76% 9.08% 18.00% 12.87% -
ROE 5.29% 3.63% 3.81% 2.17% 2.44% 6.84% 5.75% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 71.78 71.99 62.44 51.98 52.13 70.35 83.07 -2.40%
EPS 11.69 7.13 8.07 3.58 3.52 10.90 9.57 3.38%
DPS 2.00 2.00 2.00 1.00 0.00 4.60 3.50 -8.89%
NAPS 2.21 2.19 2.12 1.65 1.71 1.70 1.67 4.77%
Adjusted Per Share Value based on latest NOSH - 4,934,079
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 80.79 68.63 58.87 49.01 41.06 55.07 64.92 3.70%
EPS 13.16 7.58 7.61 3.38 3.28 9.10 7.50 9.81%
DPS 2.25 1.91 1.89 0.94 0.00 3.60 2.74 -3.22%
NAPS 2.4874 2.0878 1.9987 1.5555 1.3468 1.3309 1.3051 11.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.20 1.97 1.57 1.69 1.37 1.72 1.51 -
P/RPS 5.85 2.74 2.51 3.25 2.63 2.45 1.82 21.46%
P/EPS 35.93 24.77 19.44 47.20 32.85 14.80 15.74 14.73%
EY 2.78 4.04 5.14 2.12 3.04 6.76 6.35 -12.85%
DY 0.48 1.02 1.27 0.59 0.00 2.67 2.32 -23.07%
P/NAPS 1.90 0.90 0.74 1.02 0.80 1.01 0.90 13.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 22/11/23 25/11/22 26/11/21 27/11/20 21/11/19 21/11/18 -
Price 4.94 1.94 1.58 1.70 1.36 1.77 1.45 -
P/RPS 6.88 2.69 2.53 3.27 2.61 2.52 1.75 25.60%
P/EPS 42.26 24.39 19.57 47.48 32.61 15.23 15.11 18.67%
EY 2.37 4.10 5.11 2.11 3.07 6.57 6.62 -15.72%
DY 0.40 1.03 1.27 0.59 0.00 2.60 2.41 -25.84%
P/NAPS 2.24 0.89 0.75 1.03 0.80 1.04 0.87 17.05%

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