[SUNWAY] YoY 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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,028,963 1,539,136 1,270,524 1,065,018 1,027,221 1,226,494 1,444,573 5.81%
PBT 462,661 247,800 223,775 113,845 171,348 223,317 193,953 15.57%
Tax -54,184 -40,540 -41,591 -18,689 -25,020 -21,058 -27,056 12.25%
NP 408,477 207,260 182,184 95,156 146,328 202,259 166,897 16.07%
-
NP to SH 376,076 180,300 164,722 81,098 132,831 183,418 145,308 17.15%
-
Tax Rate 11.71% 16.36% 18.59% 16.42% 14.60% 9.43% 13.95% -
Total Cost 1,620,486 1,331,876 1,088,340 969,862 880,893 1,024,235 1,277,676 4.03%
-
Net Worth 15,741,059 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 11.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 15,741,059 12,992,011 12,437,729 9,680,082 8,381,349 8,282,449 8,121,543 11.64%
NOSH 7,122,651 4,999,675 4,934,079 4,934,068 4,933,931 4,933,920 4,924,338 6.33%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 20.13% 13.47% 14.34% 8.93% 14.25% 16.49% 11.55% -
ROE 2.39% 1.39% 1.32% 0.84% 1.58% 2.21% 1.79% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.49 25.94 21.66 18.15 20.96 25.17 29.70 -0.69%
EPS 5.28 2.61 2.80 1.38 2.51 3.43 2.99 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.12 1.65 1.71 1.70 1.67 4.77%
Adjusted Per Share Value based on latest NOSH - 4,999,675
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.60 24.73 20.42 17.11 16.51 19.71 23.21 5.82%
EPS 6.04 2.90 2.65 1.30 2.13 2.95 2.34 17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5295 2.0878 1.9987 1.5555 1.3468 1.3309 1.3051 11.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.20 1.97 1.57 1.69 1.37 1.72 1.51 -
P/RPS 14.74 7.59 7.25 9.31 6.54 6.83 5.08 19.40%
P/EPS 79.55 64.82 55.92 122.26 50.55 45.69 50.54 7.84%
EY 1.26 1.54 1.79 0.82 1.98 2.19 1.98 -7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.90 0.74 1.02 0.80 1.01 0.90 13.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 22/11/23 25/11/22 26/11/21 27/11/20 21/11/19 21/11/18 -
Price 4.94 1.94 1.58 1.70 1.36 1.77 1.45 -
P/RPS 17.34 7.48 7.30 9.36 6.49 7.03 4.88 23.50%
P/EPS 93.56 63.83 56.27 122.98 50.18 47.02 48.53 11.55%
EY 1.07 1.57 1.78 0.81 1.99 2.13 2.06 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 0.89 0.75 1.03 0.80 1.04 0.87 17.05%

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