[SUNWAY] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 7.89%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 5,997,748 5,675,816 6,139,797 5,694,726 5,463,818 5,054,952 5,194,951 10.06%
PBT 1,135,468 906,764 993,243 857,130 790,096 768,120 919,791 15.09%
Tax -160,662 -142,980 -137,685 -139,468 -128,122 -133,060 -166,951 -2.52%
NP 974,806 763,784 855,558 717,662 661,974 635,060 752,840 18.81%
-
NP to SH 885,398 688,908 737,775 629,164 583,146 566,556 676,691 19.64%
-
Tax Rate 14.15% 15.77% 13.86% 16.27% 16.22% 17.32% 18.15% -
Total Cost 5,022,942 4,912,032 5,284,239 4,977,064 4,801,844 4,419,892 4,442,111 8.54%
-
Net Worth 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 9.71%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 263,491 - 333,209 158,198 236,230 - 322,676 -12.64%
Div Payout % 29.76% - 45.16% 25.14% 40.51% - 47.68% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 14,426,158 14,095,531 13,025,455 12,992,011 12,697,388 12,672,407 12,555,068 9.71%
NOSH 5,685,786 5,564,731 5,500,667 4,999,675 4,999,644 4,934,081 4,934,079 9.92%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 16.25% 13.46% 13.93% 12.60% 12.12% 12.56% 14.49% -
ROE 6.14% 4.89% 5.66% 4.84% 4.59% 4.47% 5.39% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 91.05 87.78 101.34 95.99 92.52 86.16 88.55 1.87%
EPS 12.78 9.08 11.55 9.51 9.04 7.92 10.66 12.86%
DPS 4.00 0.00 5.50 2.67 4.00 0.00 5.50 -19.14%
NAPS 2.19 2.18 2.15 2.19 2.15 2.16 2.14 1.55%
Adjusted Per Share Value based on latest NOSH - 4,999,675
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 104.60 98.98 107.08 99.31 95.29 88.16 90.60 10.06%
EPS 15.44 12.01 12.87 10.97 10.17 9.88 11.80 19.65%
DPS 4.60 0.00 5.81 2.76 4.12 0.00 5.63 -12.61%
NAPS 2.5159 2.4582 2.2716 2.2658 2.2144 2.21 2.1896 9.71%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.61 3.50 2.06 1.97 1.58 1.59 1.62 -
P/RPS 3.96 3.99 2.03 2.05 1.71 1.85 1.83 67.37%
P/EPS 26.86 32.85 16.92 18.58 16.00 16.46 14.05 54.09%
EY 3.72 3.04 5.91 5.38 6.25 6.07 7.12 -35.15%
DY 1.11 0.00 2.67 1.35 2.53 0.00 3.40 -52.61%
P/NAPS 1.65 1.61 0.96 0.90 0.73 0.74 0.76 67.74%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 21/05/24 21/02/24 22/11/23 24/08/23 24/05/23 23/02/23 -
Price 3.91 3.66 2.71 1.94 1.91 1.55 1.62 -
P/RPS 4.29 4.17 2.67 2.02 2.06 1.80 1.83 76.56%
P/EPS 29.09 34.35 22.25 18.29 19.34 16.05 14.05 62.51%
EY 3.44 2.91 4.49 5.47 5.17 6.23 7.12 -38.45%
DY 1.02 0.00 2.03 1.37 2.09 0.00 3.40 -55.21%
P/NAPS 1.79 1.68 1.26 0.89 0.89 0.72 0.76 77.11%

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