Highlights

[SUNCON] QoQ Quarter Result on 2016-09-30 [#3]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.42%    YoY -     21.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 417,232 419,531 553,149 381,054 430,290 424,351 470,276 -7.68%
  QoQ % -0.55% -24.16% 45.16% -11.44% 1.40% -9.77% -
  Horiz. % 88.72% 89.21% 117.62% 81.03% 91.50% 90.23% 100.00%
PBT 42,768 43,298 37,641 40,396 38,114 37,521 29,397 28.42%
  QoQ % -1.22% 15.03% -6.82% 5.99% 1.58% 27.64% -
  Horiz. % 145.48% 147.29% 128.04% 137.42% 129.65% 127.64% 100.00%
Tax -6,070 -9,518 -5,653 -9,116 -6,804 -8,466 968 -
  QoQ % 36.23% -68.37% 37.99% -33.98% 19.63% -974.59% -
  Horiz. % -627.07% -983.26% -583.99% -941.74% -702.89% -874.59% 100.00%
NP 36,698 33,780 31,988 31,280 31,310 29,055 30,365 13.47%
  QoQ % 8.64% 5.60% 2.26% -0.10% 7.76% -4.31% -
  Horiz. % 120.86% 111.25% 105.34% 103.01% 103.11% 95.69% 100.00%
NP to SH 36,763 33,793 32,053 31,135 31,265 29,055 29,345 16.23%
  QoQ % 8.79% 5.43% 2.95% -0.42% 7.61% -0.99% -
  Horiz. % 125.28% 115.16% 109.23% 106.10% 106.54% 99.01% 100.00%
Tax Rate 14.19 % 21.98 % 15.02 % 22.57 % 17.85 % 22.56 % -3.29 % -
  QoQ % -35.44% 46.34% -33.45% 26.44% -20.88% 785.71% -
  Horiz. % -431.31% -668.09% -456.53% -686.02% -542.55% -685.71% 100.00%
Total Cost 380,534 385,751 521,161 349,774 398,980 395,296 439,911 -9.22%
  QoQ % -1.35% -25.98% 49.00% -12.33% 0.93% -10.14% -
  Horiz. % 86.50% 87.69% 118.47% 79.51% 90.70% 89.86% 100.00%
Net Worth 542,743 529,820 491,134 452,286 452,286 478,131 452,286 12.94%
  QoQ % 2.44% 7.88% 8.59% 0.00% -5.41% 5.71% -
  Horiz. % 120.00% 117.14% 108.59% 100.00% 100.00% 105.71% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 38,767 32,306 - - 32,306 2,584 - -
  QoQ % 20.00% 0.00% 0.00% 0.00% 1,150.00% 0.00% -
  Horiz. % 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00% -
Div Payout % 105.45 % 95.60 % - % - % 103.33 % 8.90 % - % -
  QoQ % 10.30% 0.00% 0.00% 0.00% 1,061.01% 0.00% -
  Horiz. % 1,184.83% 1,074.16% 0.00% 0.00% 1,161.01% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 542,743 529,820 491,134 452,286 452,286 478,131 452,286 12.94%
  QoQ % 2.44% 7.88% 8.59% 0.00% -5.41% 5.71% -
  Horiz. % 120.00% 117.14% 108.59% 100.00% 100.00% 105.71% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.80 % 8.05 % 5.78 % 8.21 % 7.28 % 6.85 % 6.46 % 22.91%
  QoQ % 9.32% 39.27% -29.60% 12.77% 6.28% 6.04% -
  Horiz. % 136.22% 124.61% 89.47% 127.09% 112.69% 106.04% 100.00%
ROE 6.77 % 6.38 % 6.53 % 6.88 % 6.91 % 6.08 % 6.49 % 2.86%
  QoQ % 6.11% -2.30% -5.09% -0.43% 13.65% -6.32% -
  Horiz. % 104.31% 98.31% 100.62% 106.01% 106.47% 93.68% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.29 32.47 42.80 29.49 33.30 32.84 36.39 -7.67%
  QoQ % -0.55% -24.14% 45.13% -11.44% 1.40% -9.76% -
  Horiz. % 88.73% 89.23% 117.61% 81.04% 91.51% 90.24% 100.00%
EPS 2.84 2.61 2.48 2.41 2.42 2.25 2.27 16.12%
  QoQ % 8.81% 5.24% 2.90% -0.41% 7.56% -0.88% -
  Horiz. % 125.11% 114.98% 109.25% 106.17% 106.61% 99.12% 100.00%
DPS 3.00 2.50 0.00 0.00 2.50 0.20 0.00 -
  QoQ % 20.00% 0.00% 0.00% 0.00% 1,150.00% 0.00% -
  Horiz. % 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00% -
NAPS 0.4200 0.4100 0.3800 0.3500 0.3500 0.3700 0.3500 12.94%
  QoQ % 2.44% 7.89% 8.57% 0.00% -5.41% 5.71% -
  Horiz. % 120.00% 117.14% 108.57% 100.00% 100.00% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.29 32.47 42.80 29.49 33.30 32.84 36.39 -7.67%
  QoQ % -0.55% -24.14% 45.13% -11.44% 1.40% -9.76% -
  Horiz. % 88.73% 89.23% 117.61% 81.04% 91.51% 90.24% 100.00%
EPS 2.84 2.61 2.48 2.41 2.42 2.25 2.27 16.12%
  QoQ % 8.81% 5.24% 2.90% -0.41% 7.56% -0.88% -
  Horiz. % 125.11% 114.98% 109.25% 106.17% 106.61% 99.12% 100.00%
DPS 3.00 2.50 0.00 0.00 2.50 0.20 0.00 -
  QoQ % 20.00% 0.00% 0.00% 0.00% 1,150.00% 0.00% -
  Horiz. % 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00% -
NAPS 0.4200 0.4100 0.3800 0.3500 0.3500 0.3700 0.3500 12.94%
  QoQ % 2.44% 7.89% 8.57% 0.00% -5.41% 5.71% -
  Horiz. % 120.00% 117.14% 108.57% 100.00% 100.00% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.0200 1.7600 1.7000 1.6300 1.6000 1.6200 1.4000 -
P/RPS 6.26 5.42 3.97 5.53 4.81 4.93 3.85 38.32%
  QoQ % 15.50% 36.52% -28.21% 14.97% -2.43% 28.05% -
  Horiz. % 162.60% 140.78% 103.12% 143.64% 124.94% 128.05% 100.00%
P/EPS 71.00 67.30 68.52 67.65 66.13 72.05 61.65 9.88%
  QoQ % 5.50% -1.78% 1.29% 2.30% -8.22% 16.87% -
  Horiz. % 115.17% 109.16% 111.14% 109.73% 107.27% 116.87% 100.00%
EY 1.41 1.49 1.46 1.48 1.51 1.39 1.62 -8.85%
  QoQ % -5.37% 2.05% -1.35% -1.99% 8.63% -14.20% -
  Horiz. % 87.04% 91.98% 90.12% 91.36% 93.21% 85.80% 100.00%
DY 1.49 1.42 0.00 0.00 1.56 0.12 0.00 -
  QoQ % 4.93% 0.00% 0.00% 0.00% 1,200.00% 0.00% -
  Horiz. % 1,241.67% 1,183.33% 0.00% 0.00% 1,300.00% 100.00% -
P/NAPS 4.81 4.29 4.47 4.66 4.57 4.38 4.00 13.09%
  QoQ % 12.12% -4.03% -4.08% 1.97% 4.34% 9.50% -
  Horiz. % 120.25% 107.25% 111.75% 116.50% 114.25% 109.50% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 -
Price 2.3200 2.0700 1.8000 1.6200 1.6400 1.5300 1.4000 -
P/RPS 7.19 6.38 4.21 5.49 4.93 4.66 3.85 51.71%
  QoQ % 12.70% 51.54% -23.32% 11.36% 5.79% 21.04% -
  Horiz. % 186.75% 165.71% 109.35% 142.60% 128.05% 121.04% 100.00%
P/EPS 81.55 79.16 72.56 67.24 67.78 68.05 61.65 20.52%
  QoQ % 3.02% 9.10% 7.91% -0.80% -0.40% 10.38% -
  Horiz. % 132.28% 128.40% 117.70% 109.07% 109.94% 110.38% 100.00%
EY 1.23 1.26 1.38 1.49 1.48 1.47 1.62 -16.79%
  QoQ % -2.38% -8.70% -7.38% 0.68% 0.68% -9.26% -
  Horiz. % 75.93% 77.78% 85.19% 91.98% 91.36% 90.74% 100.00%
DY 1.29 1.21 0.00 0.00 1.52 0.13 0.00 -
  QoQ % 6.61% 0.00% 0.00% 0.00% 1,069.23% 0.00% -
  Horiz. % 992.31% 930.77% 0.00% 0.00% 1,169.23% 100.00% -
P/NAPS 5.52 5.05 4.74 4.63 4.69 4.14 4.00 23.98%
  QoQ % 9.31% 6.54% 2.38% -1.28% 13.29% 3.50% -
  Horiz. % 138.00% 126.25% 118.50% 115.75% 117.25% 103.50% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers