Highlights

[SUNCON] QoQ Quarter Result on 2015-06-30 [#2]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     9.99%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 424,351 470,276 450,295 500,221 496,067 - 0 -
  QoQ % -9.77% 4.44% -9.98% 0.84% 0.00% 0.00% -
  Horiz. % 85.54% 94.80% 90.77% 100.84% 100.00% - -
PBT 37,521 29,397 30,141 41,596 39,616 - 0 -
  QoQ % 27.64% -2.47% -27.54% 5.00% 0.00% 0.00% -
  Horiz. % 94.71% 74.20% 76.08% 105.00% 100.00% - -
Tax -8,466 968 -4,949 -3,798 -5,233 - 0 -
  QoQ % -974.59% 119.56% -30.31% 27.42% 0.00% 0.00% -
  Horiz. % 161.78% -18.50% 94.57% 72.58% 100.00% - -
NP 29,055 30,365 25,192 37,798 34,383 - 0 -
  QoQ % -4.31% 20.53% -33.35% 9.93% 0.00% 0.00% -
  Horiz. % 84.50% 88.31% 73.27% 109.93% 100.00% - -
NP to SH 29,055 29,345 25,655 37,798 34,366 - 0 -
  QoQ % -0.99% 14.38% -32.13% 9.99% 0.00% 0.00% -
  Horiz. % 84.55% 85.39% 74.65% 109.99% 100.00% - -
Tax Rate 22.56 % -3.29 % 16.42 % 9.13 % 13.21 % - % - % -
  QoQ % 785.71% -120.04% 79.85% -30.89% 0.00% 0.00% -
  Horiz. % 170.78% -24.91% 124.30% 69.11% 100.00% - -
Total Cost 395,296 439,911 425,103 462,423 461,684 - 0 -
  QoQ % -10.14% 3.48% -8.07% 0.16% 0.00% 0.00% -
  Horiz. % 85.62% 95.28% 92.08% 100.16% 100.00% - -
Net Worth 478,131 452,286 426,441 387,673 439,363 - - -
  QoQ % 5.71% 6.06% 10.00% -11.76% 0.00% 0.00% -
  Horiz. % 108.82% 102.94% 97.06% 88.24% 100.00% - -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,584 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 8.90 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 478,131 452,286 426,441 387,673 439,363 - - -
  QoQ % 5.71% 6.06% 10.00% -11.76% 0.00% 0.00% -
  Horiz. % 108.82% 102.94% 97.06% 88.24% 100.00% - -
NOSH 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.85 % 6.46 % 5.59 % 7.56 % 6.93 % - % - % -
  QoQ % 6.04% 15.56% -26.06% 9.09% 0.00% 0.00% -
  Horiz. % 98.85% 93.22% 80.66% 109.09% 100.00% - -
ROE 6.08 % 6.49 % 6.02 % 9.75 % 7.82 % - % - % -
  QoQ % -6.32% 7.81% -38.26% 24.68% 0.00% 0.00% -
  Horiz. % 77.75% 82.99% 76.98% 124.68% 100.00% - -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.84 36.39 34.85 38.71 38.39 - - -
  QoQ % -9.76% 4.42% -9.97% 0.83% 0.00% 0.00% -
  Horiz. % 85.54% 94.79% 90.78% 100.83% 100.00% - -
EPS 2.25 2.27 1.98 2.92 2.66 - 0.00 -
  QoQ % -0.88% 14.65% -32.19% 9.77% 0.00% 0.00% -
  Horiz. % 84.59% 85.34% 74.44% 109.77% 100.00% - -
DPS 0.20 0.00 0.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 - -
  QoQ % 5.71% 6.06% 10.00% -11.76% 17.24% 0.00% -
  Horiz. % 127.59% 120.69% 113.79% 103.45% 117.24% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.84 36.39 34.85 38.71 38.39 - - -
  QoQ % -9.76% 4.42% -9.97% 0.83% 0.00% 0.00% -
  Horiz. % 85.54% 94.79% 90.78% 100.83% 100.00% - -
EPS 2.25 2.27 1.98 2.92 2.66 - 0.00 -
  QoQ % -0.88% 14.65% -32.19% 9.77% 0.00% 0.00% -
  Horiz. % 84.59% 85.34% 74.44% 109.77% 100.00% - -
DPS 0.20 0.00 0.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 - -
  QoQ % 5.71% 6.06% 10.00% -11.76% 17.24% 0.00% -
  Horiz. % 127.59% 120.69% 113.79% 103.45% 117.24% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 - - - - -
Price 1.6200 1.4000 1.1700 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.93 3.85 3.36 0.00 0.00 0.00 0.00 -
  QoQ % 28.05% 14.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.73% 114.58% 100.00% - - - -
P/EPS 72.05 61.65 58.93 0.00 0.00 0.00 0.00 -
  QoQ % 16.87% 4.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.26% 104.62% 100.00% - - - -
EY 1.39 1.62 1.70 0.00 0.00 0.00 0.00 -
  QoQ % -14.20% -4.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.76% 95.29% 100.00% - - - -
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 4.38 4.00 3.55 0.00 0.00 0.00 0.00 -
  QoQ % 9.50% 12.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.38% 112.68% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 24/11/15 21/08/15 - - - -
Price 1.5300 1.4000 1.3900 1.0900 0.0000 0.0000 0.0000 -
P/RPS 4.66 3.85 3.99 2.82 0.00 0.00 0.00 -
  QoQ % 21.04% -3.51% 41.49% 0.00% 0.00% 0.00% -
  Horiz. % 165.25% 136.52% 141.49% 100.00% - - -
P/EPS 68.05 61.65 70.01 37.27 0.00 0.00 0.00 -
  QoQ % 10.38% -11.94% 87.85% 0.00% 0.00% 0.00% -
  Horiz. % 182.59% 165.41% 187.85% 100.00% - - -
EY 1.47 1.62 1.43 2.68 0.00 0.00 0.00 -
  QoQ % -9.26% 13.29% -46.64% 0.00% 0.00% 0.00% -
  Horiz. % 54.85% 60.45% 53.36% 100.00% - - -
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 4.14 4.00 4.21 3.63 0.00 0.00 0.00 -
  QoQ % 3.50% -4.99% 15.98% 0.00% 0.00% 0.00% -
  Horiz. % 114.05% 110.19% 115.98% 100.00% - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers