[SUNWAY] YoY TTM 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- -2.79%
YoY- -76.83%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 5,534,026 4,701,684 4,289,887 4,107,743 5,015,560 5,638,050 4,833,496 2.28%
PBT 912,724 772,602 589,224 601,643 878,043 860,731 903,726 0.16%
Tax -179,327 2,176,387 -94,437 -94,581 -87,700 -133,728 -149,169 3.11%
NP 733,397 2,948,989 494,787 507,062 790,343 727,003 754,557 -0.47%
-
NP to SH 659,275 2,845,461 454,874 455,311 720,533 656,019 634,299 0.64%
-
Tax Rate 19.65% -281.70% 16.03% 15.72% 9.99% 15.54% 16.51% -
Total Cost 4,800,629 1,752,695 3,795,100 3,600,681 4,225,217 4,911,047 4,078,939 2.75%
-
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 323,455 205,339 135,854 218,068 399,911 314,723 289,439 1.86%
Div Payout % 49.06% 7.22% 29.87% 47.89% 55.50% 47.97% 45.63% -
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 13.25% 62.72% 11.53% 12.34% 15.76% 12.89% 15.61% -
ROE 5.19% 23.10% 4.73% 5.53% 8.80% 8.16% 8.33% -
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 93.71 80.14 73.12 83.81 102.90 115.74 236.10 -14.26%
EPS 11.16 48.50 7.75 9.29 14.78 13.47 30.98 -15.64%
DPS 5.50 3.50 2.32 4.50 8.22 6.46 14.14 -14.55%
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 97.24 82.61 75.38 72.18 88.13 99.07 84.93 2.28%
EPS 11.58 50.00 7.99 8.00 12.66 11.53 11.15 0.63%
DPS 5.68 3.61 2.39 3.83 7.03 5.53 5.09 1.84%
NAPS 2.2311 2.1649 1.6906 1.4469 1.4388 1.4123 1.3382 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 1.69 2.12 2.38 1.63 1.63 1.34 1.66 0.29%
P/EPS 14.15 3.51 22.44 14.75 11.36 11.51 12.65 1.88%
EY 7.07 28.53 4.46 6.78 8.80 8.69 7.90 -1.83%
DY 3.48 2.06 1.33 3.28 4.89 4.17 3.61 -0.60%
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 1.37 1.57 1.56 4.35 -
P/RPS 2.04 2.07 2.46 1.63 1.53 1.35 1.84 1.73%
P/EPS 17.11 3.42 23.22 14.75 10.62 11.58 14.04 3.34%
EY 5.84 29.22 4.31 6.78 9.42 8.63 7.12 -3.24%
DY 2.88 2.11 1.29 3.28 5.24 4.14 3.25 -1.99%
P/NAPS 0.89 0.79 1.10 0.82 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