[SUNWAY] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.29%
YoY- 139.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,531,593 1,270,524 1,280,358 1,112,476 1,243,832 1,065,018 967,917 35.67%
PBT 293,901 223,775 215,028 187,087 256,642 113,845 78,984 139.55%
Tax -73,675 -41,591 -23,791 -27,894 2,246,761 -18,689 -7,869 342.41%
NP 220,226 182,184 191,237 159,193 2,503,403 95,156 71,115 112.02%
-
NP to SH 202,980 164,722 168,877 140,112 2,455,374 81,098 70,521 101.95%
-
Tax Rate 25.07% 18.59% 11.06% 14.91% -875.45% 16.42% 9.96% -
Total Cost 1,311,367 1,088,340 1,089,121 953,283 -1,259,571 969,862 896,802 28.74%
-
Net Worth 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 19.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 205,339 - 117,337 - 88,002 - 58,667 129.99%
Div Payout % 101.16% - 69.48% - 3.58% - 83.19% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 19.35%
NOSH 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.38% 14.34% 14.94% 14.31% 201.27% 8.93% 7.35% -
ROE 1.62% 1.32% 1.37% 1.15% 20.42% 0.84% 0.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.11 21.66 21.82 18.96 21.20 18.15 16.50 35.68%
EPS 3.46 2.80 2.88 2.39 41.85 1.38 1.20 102.18%
DPS 3.50 0.00 2.00 0.00 1.50 0.00 1.00 129.99%
NAPS 2.14 2.12 2.10 2.08 2.05 1.65 1.64 19.35%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.71 22.16 22.33 19.40 21.69 18.57 16.88 35.67%
EPS 3.54 2.87 2.95 2.44 42.82 1.41 1.23 101.94%
DPS 3.58 0.00 2.05 0.00 1.53 0.00 1.02 130.42%
NAPS 2.1896 2.1691 2.1486 2.1282 2.0975 1.6882 1.6779 19.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.62 1.57 1.70 1.75 1.72 1.69 1.74 -
P/RPS 6.21 7.25 7.79 9.23 8.11 9.31 10.55 -29.69%
P/EPS 46.82 55.92 59.06 73.28 4.11 122.26 144.75 -52.78%
EY 2.14 1.79 1.69 1.36 24.33 0.82 0.69 112.23%
DY 2.16 0.00 1.18 0.00 0.87 0.00 0.57 142.47%
P/NAPS 0.76 0.74 0.81 0.84 0.84 1.02 1.06 -19.84%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 -
Price 1.62 1.58 1.66 1.74 1.68 1.70 1.80 -
P/RPS 6.21 7.30 7.61 9.18 7.92 9.36 10.91 -31.24%
P/EPS 46.82 56.27 57.67 72.86 4.01 122.98 149.74 -53.83%
EY 2.14 1.78 1.73 1.37 24.91 0.81 0.67 116.42%
DY 2.16 0.00 1.20 0.00 0.89 0.00 0.56 145.34%
P/NAPS 0.76 0.75 0.79 0.84 0.82 1.03 1.10 -21.79%

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