[SUNWAY] YoY TTM Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 561.17%
YoY- 570.58%
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,139,797 5,194,951 4,293,510 3,833,310 4,780,447 5,410,283 5,374,834 2.24%
PBT 993,243 919,791 536,645 540,984 914,232 850,644 882,188 1.99%
Tax -137,685 -166,951 2,203,406 -101,977 -78,294 -121,637 -149,369 -1.34%
NP 855,558 752,840 2,740,051 439,007 835,938 729,007 732,819 2.61%
-
NP to SH 737,775 676,691 2,665,443 397,484 766,633 658,991 639,513 2.40%
-
Tax Rate 13.86% 18.15% -410.59% 18.85% 8.56% 14.30% 16.93% -
Total Cost 5,284,239 4,442,111 1,553,459 3,394,303 3,944,509 4,681,276 4,642,015 2.18%
-
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 330,157 322,676 146,669 77,187 442,280 346,191 287,537 2.32%
Div Payout % 44.75% 47.68% 5.50% 19.42% 57.69% 52.53% 44.96% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 13,025,455 12,555,068 12,027,040 10,034,321 8,238,145 8,348,157 7,644,295 9.28%
NOSH 5,500,667 4,934,079 4,934,074 4,933,931 4,933,931 4,924,402 4,918,491 1.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.93% 14.49% 63.82% 11.45% 17.49% 13.47% 13.63% -
ROE 5.66% 5.39% 22.16% 3.96% 9.31% 7.89% 8.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 101.34 88.55 73.18 74.49 98.65 111.47 111.80 -1.62%
EPS 12.18 11.53 45.43 7.72 15.82 13.58 13.30 -1.45%
DPS 5.45 5.50 2.50 1.50 9.10 7.12 5.98 -1.53%
NAPS 2.15 2.14 2.05 1.95 1.70 1.72 1.59 5.15%
Adjusted Per Share Value based on latest NOSH - 4,934,074
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 108.04 91.42 75.55 67.46 84.12 95.21 94.58 2.24%
EPS 12.98 11.91 46.90 6.99 13.49 11.60 11.25 2.41%
DPS 5.81 5.68 2.58 1.36 7.78 6.09 5.06 2.32%
NAPS 2.2921 2.2094 2.1164 1.7658 1.4497 1.4691 1.3452 9.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.06 1.62 1.72 1.61 1.80 1.47 1.63 -
P/RPS 2.03 1.83 2.35 2.16 1.82 1.32 1.46 5.64%
P/EPS 16.92 14.05 3.79 20.84 11.38 10.83 12.25 5.52%
EY 5.91 7.12 26.41 4.80 8.79 9.24 8.16 -5.23%
DY 2.65 3.40 1.45 0.93 5.06 4.84 3.67 -5.28%
P/NAPS 0.96 0.76 0.84 0.83 1.06 0.85 1.03 -1.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 25/02/22 31/03/21 25/02/20 28/02/19 28/02/18 -
Price 2.71 1.62 1.68 1.70 1.78 1.62 1.65 -
P/RPS 2.67 1.83 2.30 2.28 1.80 1.45 1.48 10.32%
P/EPS 22.25 14.05 3.70 22.01 11.25 11.93 12.40 10.22%
EY 4.49 7.12 27.04 4.54 8.89 8.38 8.06 -9.28%
DY 2.01 3.40 1.49 0.88 5.11 4.40 3.62 -9.33%
P/NAPS 1.26 0.76 0.82 0.87 1.05 0.94 1.04 3.24%

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