[SUNWAY] YoY Quarter Result on 30-Jun-2024 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 57.04%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,579,920 1,468,171 1,280,358 967,917 556,644 1,077,178 1,287,062 3.47%
PBT 341,043 203,018 215,028 78,984 10,098 253,241 242,219 5.86%
Tax -44,586 -30,796 -23,791 -7,869 -14,690 9,401 -26,453 9.08%
NP 296,457 172,222 191,237 71,115 -4,592 262,642 215,766 5.43%
-
NP to SH 270,472 149,934 168,877 70,521 -6,713 246,491 199,438 5.20%
-
Tax Rate 13.07% 15.17% 11.06% 9.96% 145.47% -3.71% 10.92% -
Total Cost 1,283,463 1,295,949 1,089,121 896,802 561,236 814,536 1,071,296 3.05%
-
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 131,745 118,115 117,337 58,667 - 224,211 170,491 -4.20%
Div Payout % 48.71% 78.78% 69.48% 83.19% - 90.96% 85.49% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
NOSH 5,685,786 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2.43%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.76% 11.73% 14.94% 7.35% -0.82% 24.38% 16.76% -
ROE 1.87% 1.18% 1.37% 0.73% -0.08% 3.01% 2.48% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.98 24.86 21.82 16.50 11.36 22.10 26.42 -1.60%
EPS 4.11 2.54 2.88 1.20 -0.34 4.72 4.09 0.08%
DPS 2.00 2.00 2.00 1.00 0.00 4.60 3.50 -8.89%
NAPS 2.19 2.15 2.10 1.64 1.68 1.68 1.65 4.82%
Adjusted Per Share Value based on latest NOSH - 5,685,786
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.55 25.60 22.33 16.88 9.71 18.79 22.45 3.46%
EPS 4.72 2.61 2.95 1.23 -0.12 4.30 3.48 5.20%
DPS 2.30 2.06 2.05 1.02 0.00 3.91 2.97 -4.16%
NAPS 2.5159 2.2144 2.1486 1.6779 1.436 1.4281 1.4017 10.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.61 1.58 1.70 1.74 1.37 1.68 1.55 -
P/RPS 15.05 6.36 7.79 10.55 12.06 7.60 5.87 16.97%
P/EPS 87.92 62.23 59.06 144.75 -1,000.28 33.22 37.86 15.06%
EY 1.14 1.61 1.69 0.69 -0.10 3.01 2.64 -13.04%
DY 0.55 1.27 1.18 0.57 0.00 2.74 2.26 -20.96%
P/NAPS 1.65 0.73 0.81 1.06 0.82 1.00 0.94 9.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 -
Price 3.91 1.91 1.66 1.80 1.35 1.57 1.56 -
P/RPS 16.30 7.68 7.61 10.91 11.89 7.10 5.90 18.43%
P/EPS 95.23 75.23 57.67 149.74 -985.68 31.05 38.10 16.47%
EY 1.05 1.33 1.73 0.67 -0.10 3.22 2.62 -14.12%
DY 0.51 1.05 1.20 0.56 0.00 2.93 2.24 -21.83%
P/NAPS 1.79 0.89 0.79 1.10 0.80 0.93 0.95 11.12%

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