[SUNWAY] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 20.25%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,539,136 1,270,524 1,065,018 1,027,221 1,226,494 1,444,573 1,319,642 2.59%
PBT 247,800 223,775 113,845 171,348 223,317 193,953 196,739 3.91%
Tax -40,540 -41,591 -18,689 -25,020 -21,058 -27,056 -28,960 5.76%
NP 207,260 182,184 95,156 146,328 202,259 166,897 167,779 3.58%
-
NP to SH 180,300 164,722 81,098 132,831 183,418 145,308 150,854 3.01%
-
Tax Rate 16.36% 18.59% 16.42% 14.60% 9.43% 13.95% 14.72% -
Total Cost 1,331,876 1,088,340 969,862 880,893 1,024,235 1,277,676 1,151,863 2.44%
-
Net Worth 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 7,706,227 9.09%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 7,706,227 9.09%
NOSH 4,999,675 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 2,044,092 16.06%
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 13.47% 14.34% 8.93% 14.25% 16.49% 11.55% 12.71% -
ROE 1.39% 1.32% 0.84% 1.58% 2.21% 1.79% 1.96% -
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 25.94 21.66 18.15 20.96 25.17 29.70 64.56 -14.09%
EPS 2.61 2.80 1.38 2.51 3.43 2.99 7.38 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 4,999,675
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.84 22.16 18.57 17.91 21.39 25.19 23.01 2.59%
EPS 3.14 2.87 1.41 2.32 3.20 2.53 2.63 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2658 2.1691 1.6882 1.4617 1.4444 1.4164 1.3439 9.09%
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 7.59 7.25 9.31 6.54 6.83 5.08 2.85 17.72%
P/EPS 64.82 55.92 122.26 50.55 45.69 50.54 24.93 17.25%
EY 1.54 1.79 0.82 1.98 2.19 1.98 4.01 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.48 7.30 9.36 6.49 7.03 4.88 2.54 19.71%
P/EPS 63.83 56.27 122.98 50.18 47.02 48.53 22.22 19.21%
EY 1.57 1.78 0.81 1.99 2.13 2.06 4.50 -16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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