Highlights

[SUNCON] QoQ Quarter Result on 2017-06-30 [#2]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     8.79%    YoY -     17.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 529,228 748,167 491,360 417,232 419,531 553,149 381,054 24.51%
  QoQ % -29.26% 52.26% 17.77% -0.55% -24.16% 45.16% -
  Horiz. % 138.89% 196.34% 128.95% 109.49% 110.10% 145.16% 100.00%
PBT 43,704 44,173 43,072 42,768 43,298 37,641 40,396 5.39%
  QoQ % -1.06% 2.56% 0.71% -1.22% 15.03% -6.82% -
  Horiz. % 108.19% 109.35% 106.62% 105.87% 107.18% 93.18% 100.00%
Tax -7,881 -12,045 -8,594 -6,070 -9,518 -5,653 -9,116 -9.26%
  QoQ % 34.57% -40.16% -41.58% 36.23% -68.37% 37.99% -
  Horiz. % 86.45% 132.13% 94.27% 66.59% 104.41% 62.01% 100.00%
NP 35,823 32,128 34,478 36,698 33,780 31,988 31,280 9.47%
  QoQ % 11.50% -6.82% -6.05% 8.64% 5.60% 2.26% -
  Horiz. % 114.52% 102.71% 110.22% 117.32% 107.99% 102.26% 100.00%
NP to SH 35,850 31,804 34,586 36,763 33,793 32,053 31,135 9.87%
  QoQ % 12.72% -8.04% -5.92% 8.79% 5.43% 2.95% -
  Horiz. % 115.14% 102.15% 111.08% 118.08% 108.54% 102.95% 100.00%
Tax Rate 18.03 % 27.27 % 19.95 % 14.19 % 21.98 % 15.02 % 22.57 % -13.92%
  QoQ % -33.88% 36.69% 40.59% -35.44% 46.34% -33.45% -
  Horiz. % 79.88% 120.82% 88.39% 62.87% 97.39% 66.55% 100.00%
Total Cost 493,405 716,039 456,882 380,534 385,751 521,161 349,774 25.81%
  QoQ % -31.09% 56.72% 20.06% -1.35% -25.98% 49.00% -
  Horiz. % 141.06% 204.71% 130.62% 108.79% 110.29% 149.00% 100.00%
Net Worth 581,510 555,665 542,743 542,743 529,820 491,134 452,286 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.88% 8.59% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.59% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 51,689 38,767 38,767 32,306 - - -
  QoQ % 0.00% 33.33% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 120.00% 120.00% 100.00% - -
Div Payout % - % 162.53 % 112.09 % 105.45 % 95.60 % - % - % -
  QoQ % 0.00% 45.00% 6.30% 10.30% 0.00% 0.00% -
  Horiz. % 0.00% 170.01% 117.25% 110.30% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 581,510 555,665 542,743 542,743 529,820 491,134 452,286 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.88% 8.59% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.59% 100.00%
NOSH 1,292,246 1,292,246 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% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.77 % 4.29 % 7.02 % 8.80 % 8.05 % 5.78 % 8.21 % -12.07%
  QoQ % 57.81% -38.89% -20.23% 9.32% 39.27% -29.60% -
  Horiz. % 82.46% 52.25% 85.51% 107.19% 98.05% 70.40% 100.00%
ROE 6.16 % 5.72 % 6.37 % 6.77 % 6.38 % 6.53 % 6.88 % -7.11%
  QoQ % 7.69% -10.20% -5.91% 6.11% -2.30% -5.09% -
  Horiz. % 89.53% 83.14% 92.59% 98.40% 92.73% 94.91% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.95 57.90 38.02 32.29 32.47 42.80 29.49 24.49%
  QoQ % -29.27% 52.29% 17.75% -0.55% -24.14% 45.13% -
  Horiz. % 138.86% 196.34% 128.93% 109.49% 110.11% 145.13% 100.00%
EPS 2.77 2.46 2.68 2.84 2.61 2.48 2.41 9.74%
  QoQ % 12.60% -8.21% -5.63% 8.81% 5.24% 2.90% -
  Horiz. % 114.94% 102.07% 111.20% 117.84% 108.30% 102.90% 100.00%
DPS 0.00 4.00 3.00 3.00 2.50 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 120.00% 120.00% 100.00% - -
NAPS 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.95 57.90 38.02 32.29 32.47 42.80 29.49 24.49%
  QoQ % -29.27% 52.29% 17.75% -0.55% -24.14% 45.13% -
  Horiz. % 138.86% 196.34% 128.93% 109.49% 110.11% 145.13% 100.00%
EPS 2.77 2.46 2.68 2.84 2.61 2.48 2.41 9.74%
  QoQ % 12.60% -8.21% -5.63% 8.81% 5.24% 2.90% -
  Horiz. % 114.94% 102.07% 111.20% 117.84% 108.30% 102.90% 100.00%
DPS 0.00 4.00 3.00 3.00 2.50 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 120.00% 120.00% 100.00% - -
NAPS 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0600 2.5100 2.2800 2.0200 1.7600 1.7000 1.6300 -
P/RPS 5.03 4.34 6.00 6.26 5.42 3.97 5.53 -6.13%
  QoQ % 15.90% -27.67% -4.15% 15.50% 36.52% -28.21% -
  Horiz. % 90.96% 78.48% 108.50% 113.20% 98.01% 71.79% 100.00%
P/EPS 74.25 101.99 85.19 71.00 67.30 68.52 67.65 6.41%
  QoQ % -27.20% 19.72% 19.99% 5.50% -1.78% 1.29% -
  Horiz. % 109.76% 150.76% 125.93% 104.95% 99.48% 101.29% 100.00%
EY 1.35 0.98 1.17 1.41 1.49 1.46 1.48 -5.95%
  QoQ % 37.76% -16.24% -17.02% -5.37% 2.05% -1.35% -
  Horiz. % 91.22% 66.22% 79.05% 95.27% 100.68% 98.65% 100.00%
DY 0.00 1.59 1.32 1.49 1.42 0.00 0.00 -
  QoQ % 0.00% 20.45% -11.41% 4.93% 0.00% 0.00% -
  Horiz. % 0.00% 111.97% 92.96% 104.93% 100.00% - -
P/NAPS 4.58 5.84 5.43 4.81 4.29 4.47 4.66 -1.15%
  QoQ % -21.58% 7.55% 12.89% 12.12% -4.03% -4.08% -
  Horiz. % 98.28% 125.32% 116.52% 103.22% 92.06% 95.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 2.1500 2.4600 2.4000 2.3200 2.0700 1.8000 1.6200 -
P/RPS 5.25 4.25 6.31 7.19 6.38 4.21 5.49 -2.94%
  QoQ % 23.53% -32.65% -12.24% 12.70% 51.54% -23.32% -
  Horiz. % 95.63% 77.41% 114.94% 130.97% 116.21% 76.68% 100.00%
P/EPS 77.50 99.95 89.67 81.55 79.16 72.56 67.24 9.94%
  QoQ % -22.46% 11.46% 9.96% 3.02% 9.10% 7.91% -
  Horiz. % 115.26% 148.65% 133.36% 121.28% 117.73% 107.91% 100.00%
EY 1.29 1.00 1.12 1.23 1.26 1.38 1.49 -9.17%
  QoQ % 29.00% -10.71% -8.94% -2.38% -8.70% -7.38% -
  Horiz. % 86.58% 67.11% 75.17% 82.55% 84.56% 92.62% 100.00%
DY 0.00 1.63 1.25 1.29 1.21 0.00 0.00 -
  QoQ % 0.00% 30.40% -3.10% 6.61% 0.00% 0.00% -
  Horiz. % 0.00% 134.71% 103.31% 106.61% 100.00% - -
P/NAPS 4.78 5.72 5.71 5.52 5.05 4.74 4.63 2.15%
  QoQ % -16.43% 0.18% 3.44% 9.31% 6.54% 2.38% -
  Horiz. % 103.24% 123.54% 123.33% 119.22% 109.07% 102.38% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers