[SUNWAY] QoQ 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- 20.25%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
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 1,579,920 1,418,954 1,868,752 1,539,136 1,468,171 1,263,738 1,531,593 2.09%
PBT 341,043 226,691 350,395 247,800 203,018 192,030 293,901 10.43%
Tax -44,586 -35,745 -33,084 -40,540 -30,796 -33,265 -73,675 -28.47%
NP 296,457 190,946 317,311 207,260 172,222 158,765 220,226 21.93%
-
NP to SH 270,472 172,227 265,902 180,300 149,934 141,639 202,980 21.11%
-
Tax Rate 13.07% 15.77% 9.44% 16.36% 15.17% 17.32% 25.07% -
Total Cost 1,283,463 1,228,008 1,551,441 1,331,876 1,295,949 1,104,973 1,311,367 -1.42%
-
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 131,745 - 212,042 - 118,115 - 205,339 -25.63%
Div Payout % 48.71% - 79.74% - 78.78% - 101.16% -
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 18.76% 13.46% 16.98% 13.47% 11.73% 12.56% 14.38% -
ROE 1.87% 1.22% 2.04% 1.39% 1.18% 1.12% 1.62% -
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 23.98 21.95 30.85 25.94 24.86 21.54 26.11 -5.52%
EPS 4.11 2.27 4.39 2.61 2.54 1.98 3.46 12.17%
DPS 2.00 0.00 3.50 0.00 2.00 0.00 3.50 -31.16%
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 25.39 22.80 30.03 24.73 23.59 20.31 24.61 2.10%
EPS 4.35 2.77 4.27 2.90 2.41 2.28 3.26 21.22%
DPS 2.12 0.00 3.41 0.00 1.90 0.00 3.30 -25.56%
NAPS 2.3182 2.2651 2.0931 2.0878 2.0404 2.0364 2.0175 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 15.05 15.95 6.68 7.59 6.36 7.38 6.21 80.52%
P/EPS 87.92 131.40 46.94 64.82 62.23 65.86 46.82 52.26%
EY 1.14 0.76 2.13 1.54 1.61 1.52 2.14 -34.31%
DY 0.55 0.00 1.70 0.00 1.27 0.00 2.16 -59.86%
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 16.30 16.68 8.79 7.48 7.68 7.20 6.21 90.39%
P/EPS 95.23 137.41 61.75 63.83 75.23 64.20 46.82 60.60%
EY 1.05 0.73 1.62 1.57 1.33 1.56 2.14 -37.81%
DY 0.51 0.00 1.29 0.00 1.05 0.00 2.16 -61.83%
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