[SUNWAY] YoY TTM 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- 3.06%
YoY- 627.44%
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 4,389,243 3,878,614 4,628,277 5,225,444 5,591,942 4,675,340 4,457,395 -0.25%
PBT 636,558 520,338 844,786 867,021 889,958 834,514 912,942 -5.83%
Tax 2,192,309 -101,258 -70,490 -123,554 -145,433 -134,772 -127,704 -
NP 2,828,867 419,080 774,296 743,467 744,525 699,742 785,238 23.80%
-
NP to SH 2,747,105 377,640 708,515 673,480 653,524 590,672 688,010 25.94%
-
Tax Rate -344.40% 19.46% 8.34% 14.25% 16.34% 16.15% 13.99% -
Total Cost 1,560,376 3,459,534 3,853,981 4,481,977 4,847,417 3,975,598 3,672,157 -13.28%
-
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 146,669 77,187 442,280 346,191 287,537 161,325 194,835 -4.62%
Div Payout % 5.34% 20.44% 62.42% 51.40% 44.00% 27.31% 28.32% -
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 64.45% 10.80% 16.73% 14.23% 13.31% 14.97% 17.62% -
ROE 22.51% 3.31% 8.35% 8.37% 8.10% 9.72% 10.84% -
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 74.81 66.73 94.40 107.76 114.30 230.92 249.28 -18.16%
EPS 46.82 6.50 14.45 13.89 13.36 29.17 38.48 3.32%
DPS 2.50 1.33 9.10 7.12 5.88 7.97 11.00 -21.87%
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 88.96 78.61 93.80 105.91 113.33 94.76 90.34 -0.25%
EPS 55.68 7.65 14.36 13.65 13.25 11.97 13.94 25.94%
DPS 2.97 1.56 8.96 7.02 5.83 3.27 3.95 -4.63%
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 2.34 2.55 1.64 1.56 1.33 1.41 1.26 10.86%
P/EPS 3.74 26.17 10.73 12.10 11.38 11.14 8.16 -12.18%
EY 26.76 3.82 9.32 8.27 8.79 8.98 12.25 13.90%
DY 1.43 0.78 5.87 4.24 3.87 2.45 3.50 -13.85%
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 1.54 1.51 1.69 1.51 3.59 3.03 -
P/RPS 2.33 2.31 1.60 1.57 1.32 1.55 1.22 11.38%
P/EPS 3.72 23.70 10.45 12.17 11.30 12.31 7.87 -11.73%
EY 26.91 4.22 9.57 8.22 8.85 8.13 12.70 13.32%
DY 1.44 0.86 6.03 4.21 3.89 2.22 3.63 -14.27%
P/NAPS 0.84 0.79 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