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

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	5,346,213	4,389,243	3,878,614	4,628,277	5,225,444	5,591,942	4,675,340	2.25%
YoY %	21.80%	13.17%	-16.20%	-11.43%	-6.55%	19.61%	-	-
Horiz. %	114.35%	93.88%	82.96%	98.99%	111.77%	119.61%	100.00%	-
PBT	924,734	636,558	520,338	844,786	867,021	889,958	834,514	1.72%
YoY %	45.27%	22.34%	-38.41%	-2.56%	-2.58%	6.64%	-	-
Horiz. %	110.81%	76.28%	62.35%	101.23%	103.90%	106.64%	100.00%	-
Tax	-172,322	2,192,309	-101,258	-70,490	-123,554	-145,433	-134,772	4.17%
YoY %	-107.86%	2,265.07%	-43.65%	42.95%	15.04%	-7.91%	-	-
Horiz. %	127.86%	-1,626.68%	75.13%	52.30%	91.68%	107.91%	100.00%	-
NP	752,412	2,828,867	419,080	774,296	743,467	744,525	699,742	1.21%
YoY %	-73.40%	575.02%	-45.88%	4.15%	-0.14%	6.40%	-	-
Horiz. %	107.53%	404.27%	59.89%	110.65%	106.25%	106.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	678,218	2,747,105	377,640	708,515	673,480	653,524	590,672	2.32%
YoY %	-75.31%	627.44%	-46.70%	5.20%	3.05%	10.64%	-	-
Horiz. %	114.82%	465.08%	63.93%	119.95%	114.02%	110.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.63%	-344.40%	19.46%	8.34%	14.25%	16.34%	16.15%	-
YoY %	105.41%	-1,869.78%	133.33%	-41.47%	-12.79%	1.18%	-	-
Horiz. %	115.36%	-2,132.51%	120.50%	51.64%	88.24%	101.18%	100.00%	-
Total Cost	4,593,801	1,560,376	3,459,534	3,853,981	4,481,977	4,847,417	3,975,598	2.43%
YoY %	194.40%	-54.90%	-10.23%	-14.01%	-7.54%	21.93%	-	-
Horiz. %	115.55%	39.25%	87.02%	96.94%	112.74%	121.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,672,407	12,203,047	11,392,274	8,481,477	8,049,318	8,072,421	6,073,846	13.03%
YoY %	3.85%	7.12%	34.32%	5.37%	-0.29%	32.90%	-	-
Horiz. %	208.64%	200.91%	187.56%	139.64%	132.52%	132.90%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	322,676	146,669	77,187	442,280	346,191	287,537	161,325	12.24%
YoY %	120.00%	90.02%	-82.55%	27.76%	20.40%	78.23%	-	-
Horiz. %	200.02%	90.92%	47.85%	274.15%	214.59%	178.23%	100.00%	-
Div Payout %	47.58%	5.34%	20.44%	62.42%	51.40%	44.00%	27.31%	-
YoY %	791.01%	-73.87%	-67.25%	21.44%	16.82%	61.11%	-	-
Horiz. %	174.22%	19.55%	74.84%	228.56%	188.21%	161.11%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	12,672,407	12,203,047	11,392,274	8,481,477	8,049,318	8,072,421	6,073,846	13.03%
YoY %	3.85%	7.12%	34.32%	5.37%	-0.29%	32.90%	-	-
Horiz. %	208.64%	200.91%	187.56%	139.64%	132.52%	132.90%	100.00%	-
NOSH	4,934,081	4,934,079	4,933,931	4,933,931	4,924,901	4,919,127	2,024,615	15.99%
YoY %	0.00%	0.00%	0.00%	0.18%	0.12%	142.97%	-	-
Horiz. %	243.70%	243.70%	243.70%	243.70%	243.25%	242.97%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	14.07%	64.45%	10.80%	16.73%	14.23%	13.31%	14.97%	-
YoY %	-78.17%	496.76%	-35.45%	17.57%	6.91%	-11.09%	-	-
Horiz. %	93.99%	430.53%	72.14%	111.76%	95.06%	88.91%	100.00%	-
ROE	5.35%	22.51%	3.31%	8.35%	8.37%	8.10%	9.72%	-
YoY %	-76.23%	580.06%	-60.36%	-0.24%	3.33%	-16.67%	-	-
Horiz. %	55.04%	231.58%	34.05%	85.91%	86.11%	83.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	91.13	74.81	66.73	94.40	107.76	114.30	230.92	-14.34%
YoY %	21.82%	12.11%	-29.31%	-12.40%	-5.72%	-50.50%	-	-
Horiz. %	39.46%	32.40%	28.90%	40.88%	46.67%	49.50%	100.00%	-
EPS	11.56	46.82	6.50	14.45	13.89	13.36	29.17	-14.28%
YoY %	-75.31%	620.31%	-55.02%	4.03%	3.97%	-54.20%	-	-
Horiz. %	39.63%	160.51%	22.28%	49.54%	47.62%	45.80%	100.00%	-
DPS	5.50	2.50	1.33	9.10	7.12	5.88	7.97	-5.99%
YoY %	120.00%	87.97%	-85.38%	27.81%	21.09%	-26.22%	-	-
Horiz. %	69.01%	31.37%	16.69%	114.18%	89.34%	73.78%	100.00%	-
NAPS	2.16	2.08	1.96	1.73	1.66	1.65	3.00	-5.32%
YoY %	3.85%	6.12%	13.29%	4.22%	0.61%	-45.00%	-	-
Horiz. %	72.00%	69.33%	65.33%	57.67%	55.33%	55.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,934,079
RPS	94.44	77.53	68.51	81.75	92.30	98.78	82.59	2.25%
YoY %	21.81%	13.17%	-16.20%	-11.43%	-6.56%	19.60%	-	-
Horiz. %	114.35%	93.87%	82.95%	98.98%	111.76%	119.60%	100.00%	-
EPS	11.98	48.53	6.67	12.52	11.90	11.54	10.43	2.33%
YoY %	-75.31%	627.59%	-46.73%	5.21%	3.12%	10.64%	-	-
Horiz. %	114.86%	465.29%	63.95%	120.04%	114.09%	110.64%	100.00%	-
DPS	5.70	2.59	1.36	7.81	6.12	5.08	2.85	12.24%
YoY %	120.08%	90.44%	-82.59%	27.61%	20.47%	78.25%	-	-
Horiz. %	200.00%	90.88%	47.72%	274.04%	214.74%	178.25%	100.00%	-
NAPS	2.2385	2.1556	2.0124	1.4982	1.4218	1.4259	1.0729	13.03%
YoY %	3.85%	7.12%	34.32%	5.37%	-0.29%	32.90%	-	-
Horiz. %	208.64%	200.91%	187.57%	139.64%	132.52%	132.90%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.59	1.75	1.70	1.55	1.68	1.52	3.25	-
P/RPS	1.74	2.34	2.55	1.64	1.56	1.33	1.41	3.56%
YoY %	-25.64%	-8.24%	55.49%	5.13%	17.29%	-5.67%	-	-
Horiz. %	123.40%	165.96%	180.85%	116.31%	110.64%	94.33%	100.00%	-
P/EPS	13.75	3.74	26.17	10.73	12.10	11.38	11.14	3.56%
YoY %	267.65%	-85.71%	143.90%	-11.32%	6.33%	2.15%	-	-
Horiz. %	123.43%	33.57%	234.92%	96.32%	108.62%	102.15%	100.00%	-
EY	7.27	26.76	3.82	9.32	8.27	8.79	8.98	-3.45%
YoY %	-72.83%	600.52%	-59.01%	12.70%	-5.92%	-2.12%	-	-
Horiz. %	80.96%	298.00%	42.54%	103.79%	92.09%	97.88%	100.00%	-
DY	3.46	1.43	0.78	5.87	4.24	3.87	2.45	5.91%
YoY %	141.96%	83.33%	-86.71%	38.44%	9.56%	57.96%	-	-
Horiz. %	141.22%	58.37%	31.84%	239.59%	173.06%	157.96%	100.00%	-
P/NAPS	0.74	0.84	0.87	0.90	1.01	0.92	1.08	-6.10%
YoY %	-11.90%	-3.45%	-3.33%	-10.89%	9.78%	-14.81%	-	-
Horiz. %	68.52%	77.78%	80.56%	83.33%	93.52%	85.19%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	26/05/22	27/05/21	27/05/20	21/05/19	21/05/18	29/05/17	-
Price	1.55	1.74	1.54	1.51	1.69	1.51	3.59	-
P/RPS	1.70	2.33	2.31	1.60	1.57	1.32	1.55	1.55%
YoY %	-27.04%	0.87%	44.37%	1.91%	18.94%	-14.84%	-	-
Horiz. %	109.68%	150.32%	149.03%	103.23%	101.29%	85.16%	100.00%	-
P/EPS	13.41	3.72	23.70	10.45	12.17	11.30	12.31	1.43%
YoY %	260.48%	-84.30%	126.79%	-14.13%	7.70%	-8.20%	-	-
Horiz. %	108.94%	30.22%	192.53%	84.89%	98.86%	91.80%	100.00%	-
EY	7.46	26.91	4.22	9.57	8.22	8.85	8.13	-1.42%
YoY %	-72.28%	537.68%	-55.90%	16.42%	-7.12%	8.86%	-	-
Horiz. %	91.76%	331.00%	51.91%	117.71%	101.11%	108.86%	100.00%	-
DY	3.55	1.44	0.86	6.03	4.21	3.89	2.22	8.13%
YoY %	146.53%	67.44%	-85.74%	43.23%	8.23%	75.23%	-	-
Horiz. %	159.91%	64.86%	38.74%	271.62%	189.64%	175.23%	100.00%	-
P/NAPS	0.72	0.84	0.79	0.87	1.02	0.92	1.20	-8.15%
YoY %	-14.29%	6.33%	-9.20%	-14.71%	10.87%	-23.33%	-	-
Horiz. %	60.00%	70.00%	65.83%	72.50%	85.00%	76.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

New IPO: SIN-KUNG LOGISTICS BERHAD

MQ Trader

MQ Trading Signals

2024-04-23 16:10:00

EMA 5

5 Mins

BUY

2024-04-23 16:00:00

EMA 5

30 Mins

BUY

2024-04-23 16:00:00

EMA 5

5 Mins

SELL

2024-04-23 15:50:00

EMA 5

5 Mins

BUY

2024-04-23 15:25:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

713

PTRANS

PERAK TRANSIT BERHAD

570

MPI

MALAYSIAN PACIFIC INDUSTRIES

550

HLIND

HONG LEONG INDUSTRIES BHD

529

YTLPOWR

YTL POWER INTERNATIONAL BHD

407

DNEX

DAGANG NEXCHANGE BERHAD

382

GENTING

GENTING BHD

353

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

348

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

334

Daily Stocks

HSI-HSY

0.045

-0.065

160,977,700

TOPMIX

0.42

+0.11

117,203,900

INGENIEU

0.135

-0.005

109,981,700

HSI-CVM

0.20

+0.045

105,309,400

SAPNRG

0.045

0.00

91,917,000

HSI-HUE

0.095

-0.025

71,915,300

HSI-CVH

0.325

+0.08

57,250,500

FITTERS

0.05

0.00

55,410,700

BPURI

0.075

0.00

47,498,700

HSI-CVA

0.12

+0.025

45,418,200

More active Stocks

NESTLE

126.40

+1.70

139,800

DLADY

33.48

+0.38

12,400

PIE

5.90

+0.25

4,408,200

AJI

19.18

+0.24

23,400

LPI

12.14

+0.22

70,400

ALLIANZ

21.30

+0.20

23,800

SHANG

2.43

+0.17

3,653,700

GREATEC

4.59

+0.16

1,891,200

HSI-CVL

0.37

+0.14

1,011,100

UWC

3.05

+0.13

1,241,500

More gainer Stocks

MPI

30.04

-0.30

73,100

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.83

-0.18

2,768,500

BAT

8.21

-0.17

442,600

PENTA

4.14

-0.16

3,317,500

HSI-HUN

0.34

-0.155

1,637,000

MISC

7.85

-0.15

1,881,700

VITROX

7.58

-0.14

413,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More