[SUNWAY] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.29%
YoY- 139.71%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,112,476 1,016,743 971,439 1,123,609 1,308,448 1,088,754 1,069,006 0.66%
PBT 187,087 87,174 107,820 177,266 160,889 151,597 176,075 1.01%
Tax -27,894 -16,797 -17,516 -25,320 -23,403 -27,220 -32,842 -2.68%
NP 159,193 70,377 90,304 151,946 137,486 124,377 143,233 1.77%
-
NP to SH 140,112 58,450 78,294 136,412 121,923 106,890 102,101 5.41%
-
Tax Rate 14.91% 19.27% 16.25% 14.28% 14.55% 17.96% 18.65% -
Total Cost 953,283 946,366 881,135 971,663 1,170,962 964,377 925,773 0.48%
-
Net Worth 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 11.50%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 12,203,047 11,392,274 8,481,477 8,049,318 8,072,421 6,073,846 6,347,785 11.50%
NOSH 4,934,079 4,933,931 4,933,931 4,924,901 4,919,127 2,024,615 1,788,108 18.42%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.31% 6.92% 9.30% 13.52% 10.51% 11.42% 13.40% -
ROE 1.15% 0.51% 0.92% 1.69% 1.51% 1.76% 1.61% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.96 17.49 19.81 23.17 26.74 53.78 59.78 -17.41%
EPS 2.39 1.01 1.35 2.70 2.49 2.26 5.71 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.96 1.73 1.66 1.65 3.00 3.55 -8.52%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 22.55 20.61 19.69 22.77 26.52 22.07 21.67 0.66%
EPS 2.84 1.18 1.59 2.76 2.47 2.17 2.07 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4732 2.3089 1.719 1.6314 1.6361 1.231 1.2865 11.50%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.75 1.70 1.55 1.68 1.52 3.25 3.14 -
P/RPS 9.23 9.72 7.82 7.25 5.68 6.04 5.25 9.85%
P/EPS 73.28 169.05 97.06 59.72 60.99 61.56 54.99 4.89%
EY 1.36 0.59 1.03 1.67 1.64 1.62 1.82 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.90 1.01 0.92 1.08 0.88 -0.77%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 27/05/20 21/05/19 21/05/18 29/05/17 27/05/16 -
Price 1.74 1.66 1.51 1.69 1.51 3.59 3.03 -
P/RPS 9.18 9.49 7.62 7.29 5.65 6.68 5.07 10.39%
P/EPS 72.86 165.07 94.55 60.07 60.59 68.00 53.06 5.42%
EY 1.37 0.61 1.06 1.66 1.65 1.47 1.88 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 0.87 1.02 0.92 1.20 0.85 -0.19%

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