SUNWAY HOLDINGS BHD

KLSE (MYR): SUNWAY- (4308)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

2.63

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,289,936 2,067,381 1,996,577 2,589,879 1,822,756 1,904,056 2,020,434 1,499,780 1,390,321 1,039,194 992,523 876,932 8.57%
PBT 205,968 209,106 207,971 153,944 128,804 17,870 32,346 100,345 123,497 -145,704 -62,787 -17,423 -
Tax -27,988 -33,202 -35,459 -33,894 -25,600 -21,926 -41,442 -21,771 -49,958 -38,018 62,787 17,423 -
NP 177,980 175,904 172,512 120,050 103,204 -4,056 -9,096 78,574 73,539 -183,722 0 0 -
-
NP to SH 172,980 165,960 162,608 109,278 100,617 -9,788 -23,310 78,574 73,539 -183,722 -62,764 -3,883 -
-
Tax Rate 13.59% 15.88% 17.05% 22.02% 19.88% 122.70% 128.12% 21.70% 40.45% - - - -
Total Cost 2,111,956 1,891,477 1,824,065 2,469,829 1,719,552 1,908,112 2,029,530 1,421,206 1,316,782 1,222,916 992,523 876,932 7.59%
-
Net Worth 938,334 938,334 901,451 685,665 594,407 497,511 508,385 456,769 300,436 226,780 364,436 431,066 7.65%
Dividend
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 12,052 15,292 - - 14,577 - - - - -
Div Payout % - - - 11.03% 15.20% - - 18.55% - - - - -
Equity
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 938,334 938,334 901,451 685,665 594,407 497,511 508,385 456,769 300,436 226,780 364,436 431,066 7.65%
NOSH 582,816 582,816 577,853 535,676 540,370 540,773 540,835 485,924 405,994 404,965 404,929 406,666 3.57%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.77% 8.51% 8.64% 4.64% 5.66% -0.21% -0.45% 5.24% 5.29% -17.68% 0.00% 0.00% -
ROE 18.43% 17.69% 18.04% 15.94% 16.93% -1.97% -4.59% 17.20% 24.48% -81.01% -17.22% -0.90% -
Per Share
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 392.91 354.72 345.52 483.48 337.32 352.10 373.58 308.64 342.45 256.61 245.11 215.64 4.82%
EPS 29.68 28.48 28.14 20.40 18.62 -1.81 -4.31 16.17 18.11 -45.37 -15.50 -0.96 -
DPS 0.00 0.00 0.00 2.25 2.83 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.61 1.56 1.28 1.10 0.92 0.94 0.94 0.74 0.56 0.90 1.06 3.93%
Adjusted Per Share Value based on latest NOSH - 582,816
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 392.91 354.72 342.57 444.37 312.75 326.70 346.67 257.33 238.55 178.31 170.30 150.46 8.57%
EPS 29.68 28.48 27.90 18.75 17.26 -1.68 -4.00 13.48 12.62 -31.52 -10.77 -0.67 -
DPS 0.00 0.00 0.00 2.07 2.62 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.61 1.5467 1.1765 1.0199 0.8536 0.8723 0.7837 0.5155 0.3891 0.6253 0.7396 7.65%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/11 31/03/11 30/12/10 31/12/09 - - - - - - - - -
Price 2.28 2.28 2.24 1.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.64 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.68 8.01 7.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.02 12.49 12.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.42 1.44 0.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/05/11 31/05/11 28/02/11 24/02/10 26/08/08 30/08/07 30/08/06 28/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 2.57 2.57 2.15 1.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.72 0.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.66 9.03 7.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.55 11.08 13.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.38 1.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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
1 person likes this. Showing 1 of 1 comments

icst1975

The exercise price of the Warrants will be adjusted downwards from RM1.49 to RM1.42 per Warrant effective from 4 October 2022 pursuant to a fixed annual step-down of RM0.07 per year on each of the anniversary dates from the first issuance of the Warrants in accordance with the Deed Poll for Warrants dated 19 September 2017 ("Deed Poll"). The revised exercise price of RM1.49 per Warrant will be effective for a period of one year from 4 October 2022. The exercise price of the Warrants will be further adjusted downwards from RM1.42 to RM1.35per Warrant effective from 4 October 2023. The exercise price, at any time during the tenure of the Warrants, is subject to further adjustments in accordance with the provisions of the Deed Poll in the event of any alteration to the share capital of the Company.

2022-09-19 18:15

Post a Comment