Highlights

[SUNCON] QoQ Quarter Result on 2015-09-30 [#3]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -32.13%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 430,290 424,351 470,276 450,295 500,221 496,067 - -
  QoQ % 1.40% -9.77% 4.44% -9.98% 0.84% 0.00% -
  Horiz. % 86.74% 85.54% 94.80% 90.77% 100.84% 100.00% -
PBT 38,114 37,521 29,397 30,141 41,596 39,616 - -
  QoQ % 1.58% 27.64% -2.47% -27.54% 5.00% 0.00% -
  Horiz. % 96.21% 94.71% 74.20% 76.08% 105.00% 100.00% -
Tax -6,804 -8,466 968 -4,949 -3,798 -5,233 - -
  QoQ % 19.63% -974.59% 119.56% -30.31% 27.42% 0.00% -
  Horiz. % 130.02% 161.78% -18.50% 94.57% 72.58% 100.00% -
NP 31,310 29,055 30,365 25,192 37,798 34,383 - -
  QoQ % 7.76% -4.31% 20.53% -33.35% 9.93% 0.00% -
  Horiz. % 91.06% 84.50% 88.31% 73.27% 109.93% 100.00% -
NP to SH 31,265 29,055 29,345 25,655 37,798 34,366 - -
  QoQ % 7.61% -0.99% 14.38% -32.13% 9.99% 0.00% -
  Horiz. % 90.98% 84.55% 85.39% 74.65% 109.99% 100.00% -
Tax Rate 17.85 % 22.56 % -3.29 % 16.42 % 9.13 % 13.21 % - % -
  QoQ % -20.88% 785.71% -120.04% 79.85% -30.89% 0.00% -
  Horiz. % 135.12% 170.78% -24.91% 124.30% 69.11% 100.00% -
Total Cost 398,980 395,296 439,911 425,103 462,423 461,684 - -
  QoQ % 0.93% -10.14% 3.48% -8.07% 0.16% 0.00% -
  Horiz. % 86.42% 85.62% 95.28% 92.08% 100.16% 100.00% -
Net Worth 452,286 478,131 452,286 426,441 387,673 439,363 - -
  QoQ % -5.41% 5.71% 6.06% 10.00% -11.76% 0.00% -
  Horiz. % 102.94% 108.82% 102.94% 97.06% 88.24% 100.00% -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 32,306 2,584 - - - - - -
  QoQ % 1,150.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,250.00% 100.00% - - - - -
Div Payout % 103.33 % 8.90 % - % - % - % - % - % -
  QoQ % 1,061.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,161.01% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 452,286 478,131 452,286 426,441 387,673 439,363 - -
  QoQ % -5.41% 5.71% 6.06% 10.00% -11.76% 0.00% -
  Horiz. % 102.94% 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 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% -
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.28 % 6.85 % 6.46 % 5.59 % 7.56 % 6.93 % - % -
  QoQ % 6.28% 6.04% 15.56% -26.06% 9.09% 0.00% -
  Horiz. % 105.05% 98.85% 93.22% 80.66% 109.09% 100.00% -
ROE 6.91 % 6.08 % 6.49 % 6.02 % 9.75 % 7.82 % - % -
  QoQ % 13.65% -6.32% 7.81% -38.26% 24.68% 0.00% -
  Horiz. % 88.36% 77.75% 82.99% 76.98% 124.68% 100.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.30 32.84 36.39 34.85 38.71 38.39 - -
  QoQ % 1.40% -9.76% 4.42% -9.97% 0.83% 0.00% -
  Horiz. % 86.74% 85.54% 94.79% 90.78% 100.83% 100.00% -
EPS 2.42 2.25 2.27 1.98 2.92 2.66 - -
  QoQ % 7.56% -0.88% 14.65% -32.19% 9.77% 0.00% -
  Horiz. % 90.98% 84.59% 85.34% 74.44% 109.77% 100.00% -
DPS 2.50 0.20 0.00 0.00 0.00 0.00 - -
  QoQ % 1,150.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,250.00% 100.00% - - - - -
NAPS 0.3500 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 13.37%
  QoQ % -5.41% 5.71% 6.06% 10.00% -11.76% 17.24% -
  Horiz. % 120.69% 127.59% 120.69% 113.79% 103.45% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.30 32.84 36.39 34.85 38.71 38.39 - -
  QoQ % 1.40% -9.76% 4.42% -9.97% 0.83% 0.00% -
  Horiz. % 86.74% 85.54% 94.79% 90.78% 100.83% 100.00% -
EPS 2.42 2.25 2.27 1.98 2.92 2.66 - -
  QoQ % 7.56% -0.88% 14.65% -32.19% 9.77% 0.00% -
  Horiz. % 90.98% 84.59% 85.34% 74.44% 109.77% 100.00% -
DPS 2.50 0.20 0.00 0.00 0.00 0.00 - -
  QoQ % 1,150.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,250.00% 100.00% - - - - -
NAPS 0.3500 0.3700 0.3500 0.3300 0.3000 0.3400 0.2900 13.37%
  QoQ % -5.41% 5.71% 6.06% 10.00% -11.76% 17.24% -
  Horiz. % 120.69% 127.59% 120.69% 113.79% 103.45% 117.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 - - - -
Price 1.6000 1.6200 1.4000 1.1700 0.0000 0.0000 0.0000 -
P/RPS 4.81 4.93 3.85 3.36 0.00 0.00 0.00 -
  QoQ % -2.43% 28.05% 14.58% 0.00% 0.00% 0.00% -
  Horiz. % 143.15% 146.73% 114.58% 100.00% - - -
P/EPS 66.13 72.05 61.65 58.93 0.00 0.00 0.00 -
  QoQ % -8.22% 16.87% 4.62% 0.00% 0.00% 0.00% -
  Horiz. % 112.22% 122.26% 104.62% 100.00% - - -
EY 1.51 1.39 1.62 1.70 0.00 0.00 0.00 -
  QoQ % 8.63% -14.20% -4.71% 0.00% 0.00% 0.00% -
  Horiz. % 88.82% 81.76% 95.29% 100.00% - - -
DY 1.56 0.12 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,300.00% 100.00% - - - - -
P/NAPS 4.57 4.38 4.00 3.55 0.00 0.00 0.00 -
  QoQ % 4.34% 9.50% 12.68% 0.00% 0.00% 0.00% -
  Horiz. % 128.73% 123.38% 112.68% 100.00% - - -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 24/11/15 21/08/15 - - -
Price 1.6400 1.5300 1.4000 1.3900 1.0900 0.0000 0.0000 -
P/RPS 4.93 4.66 3.85 3.99 2.82 0.00 0.00 -
  QoQ % 5.79% 21.04% -3.51% 41.49% 0.00% 0.00% -
  Horiz. % 174.82% 165.25% 136.52% 141.49% 100.00% - -
P/EPS 67.78 68.05 61.65 70.01 37.27 0.00 0.00 -
  QoQ % -0.40% 10.38% -11.94% 87.85% 0.00% 0.00% -
  Horiz. % 181.86% 182.59% 165.41% 187.85% 100.00% - -
EY 1.48 1.47 1.62 1.43 2.68 0.00 0.00 -
  QoQ % 0.68% -9.26% 13.29% -46.64% 0.00% 0.00% -
  Horiz. % 55.22% 54.85% 60.45% 53.36% 100.00% - -
DY 1.52 0.13 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1,069.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,169.23% 100.00% - - - - -
P/NAPS 4.69 4.14 4.00 4.21 3.63 0.00 0.00 -
  QoQ % 13.29% 3.50% -4.99% 15.98% 0.00% 0.00% -
  Horiz. % 129.20% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers