[SUNWAY] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 2.93%
YoY- -5.64%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 5,997,748 5,463,818 4,785,668 3,969,320 3,056,166 4,401,574 5,191,020 2.43%
PBT 1,135,468 790,096 804,230 332,316 235,836 861,014 806,216 5.86%
Tax -160,662 -128,122 -103,370 -49,332 -64,412 -31,838 -99,712 8.26%
NP 974,806 661,974 700,860 282,984 171,424 829,176 706,504 5.50%
-
NP to SH 885,398 583,146 617,978 257,942 143,162 765,806 642,722 5.47%
-
Tax Rate 14.15% 16.22% 12.85% 14.84% 27.31% 3.70% 12.37% -
Total Cost 5,022,942 4,801,844 4,084,808 3,686,336 2,884,742 3,572,398 4,484,516 1.90%
-
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 263,491 236,230 234,674 117,334 - 448,423 340,983 -4.20%
Div Payout % 29.76% 40.51% 37.97% 45.49% - 58.56% 53.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 14,426,158 12,697,388 12,320,392 9,621,397 8,234,321 8,188,603 8,037,461 10.23%
NOSH 5,685,786 4,999,644 4,934,079 4,933,931 4,933,931 4,926,468 4,919,793 2.43%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.25% 12.12% 14.64% 7.13% 5.61% 18.84% 13.61% -
ROE 6.14% 4.59% 5.02% 2.68% 1.74% 9.35% 8.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 91.05 92.52 81.57 67.66 62.35 90.30 106.57 -2.58%
EPS 12.78 9.04 10.54 4.40 2.04 14.86 13.16 -0.48%
DPS 4.00 4.00 4.00 2.00 0.00 9.20 7.00 -8.89%
NAPS 2.19 2.15 2.10 1.64 1.68 1.68 1.65 4.82%
Adjusted Per Share Value based on latest NOSH - 4,999,644
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 104.60 95.29 83.46 69.22 53.30 76.76 90.53 2.43%
EPS 15.44 10.17 10.78 4.50 2.50 13.36 11.21 5.47%
DPS 4.60 4.12 4.09 2.05 0.00 7.82 5.95 -4.19%
NAPS 2.5159 2.2144 2.1486 1.6779 1.436 1.4281 1.4017 10.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.61 1.58 1.70 1.74 1.37 1.68 1.55 -
P/RPS 3.96 1.71 2.08 2.57 2.20 1.86 1.45 18.21%
P/EPS 26.86 16.00 16.14 39.58 46.90 10.69 11.75 14.75%
EY 3.72 6.25 6.20 2.53 2.13 9.35 8.51 -12.87%
DY 1.11 2.53 2.35 1.15 0.00 5.48 4.52 -20.84%
P/NAPS 1.65 0.73 0.81 1.06 0.82 1.00 0.94 9.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 24/08/22 24/08/21 26/08/20 27/08/19 21/08/18 -
Price 3.91 1.91 1.66 1.80 1.35 1.57 1.56 -
P/RPS 4.29 2.06 2.04 2.66 2.17 1.74 1.46 19.65%
P/EPS 29.09 19.34 15.76 40.94 46.22 9.99 11.82 16.17%
EY 3.44 5.17 6.35 2.44 2.16 10.01 8.46 -13.91%
DY 1.02 2.09 2.41 1.11 0.00 5.86 4.49 -21.86%
P/NAPS 1.79 0.89 0.79 1.10 0.80 0.93 0.95 11.12%

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