[SUNWAY] YoY 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- 5.86%
YoY- -11.22%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,468,171 1,280,358 967,917 556,644 1,077,178 1,287,062 1,240,954 2.84%
PBT 203,018 215,028 78,984 10,098 253,241 242,219 271,446 -4.72%
Tax -30,796 -23,791 -7,869 -14,690 9,401 -26,453 -38,158 -3.50%
NP 172,222 191,237 71,115 -4,592 262,642 215,766 233,288 -4.93%
-
NP to SH 149,934 168,877 70,521 -6,713 246,491 199,438 196,943 -4.44%
-
Tax Rate 15.17% 11.06% 9.96% 145.47% -3.71% 10.92% 14.06% -
Total Cost 1,295,949 1,089,121 896,802 561,236 814,536 1,071,296 1,007,666 4.28%
-
Net Worth 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 7,615,675 8.88%
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 - 224,211 170,491 143,305 -3.16%
Div Payout % 78.78% 69.48% 83.19% - 90.96% 85.49% 72.77% -
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 7,615,675 8.88%
NOSH 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2,047,224 16.03%
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 11.73% 14.94% 7.35% -0.82% 24.38% 16.76% 18.80% -
ROE 1.18% 1.37% 0.73% -0.08% 3.01% 2.48% 2.59% -
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 24.86 21.82 16.50 11.36 22.10 26.42 60.62 -13.79%
EPS 2.54 2.88 1.20 -0.34 4.72 4.09 9.62 -19.89%
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 25.85 22.54 17.04 9.80 18.97 22.66 21.85 2.84%
EPS 2.64 2.97 1.24 -0.12 4.34 3.51 3.47 -4.45%
DPS 2.08 2.07 1.03 0.00 3.95 3.00 2.52 -3.14%
NAPS 2.2355 2.1692 1.694 1.4498 1.4417 1.4151 1.3408 8.88%
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 6.36 7.79 10.55 12.06 7.60 5.87 6.47 -0.28%
P/EPS 62.23 59.06 144.75 -1,000.28 33.22 37.86 40.75 7.30%
EY 1.61 1.69 0.69 -0.10 3.01 2.64 2.45 -6.75%
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 7.68 7.61 10.91 11.89 7.10 5.90 7.18 1.12%
P/EPS 75.23 57.67 149.74 -985.68 31.05 38.10 45.22 8.84%
EY 1.33 1.73 0.67 -0.10 3.22 2.62 2.21 -8.11%
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