Highlights

[SUNCON] QoQ Quarter Result on 2017-09-30 [#3]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -5.92%    YoY -     11.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 544,275 529,228 748,167 491,360 417,232 419,531 553,149 -1.08%
  QoQ % 2.84% -29.26% 52.26% 17.77% -0.55% -24.16% -
  Horiz. % 98.40% 95.68% 135.26% 88.83% 75.43% 75.84% 100.00%
PBT 45,168 43,704 44,173 43,072 42,768 43,298 37,641 12.96%
  QoQ % 3.35% -1.06% 2.56% 0.71% -1.22% 15.03% -
  Horiz. % 120.00% 116.11% 117.35% 114.43% 113.62% 115.03% 100.00%
Tax -9,290 -7,881 -12,045 -8,594 -6,070 -9,518 -5,653 39.39%
  QoQ % -17.88% 34.57% -40.16% -41.58% 36.23% -68.37% -
  Horiz. % 164.34% 139.41% 213.07% 152.03% 107.38% 168.37% 100.00%
NP 35,878 35,823 32,128 34,478 36,698 33,780 31,988 7.97%
  QoQ % 0.15% 11.50% -6.82% -6.05% 8.64% 5.60% -
  Horiz. % 112.16% 111.99% 100.44% 107.78% 114.72% 105.60% 100.00%
NP to SH 35,857 35,850 31,804 34,586 36,763 33,793 32,053 7.79%
  QoQ % 0.02% 12.72% -8.04% -5.92% 8.79% 5.43% -
  Horiz. % 111.87% 111.85% 99.22% 107.90% 114.69% 105.43% 100.00%
Tax Rate 20.57 % 18.03 % 27.27 % 19.95 % 14.19 % 21.98 % 15.02 % 23.39%
  QoQ % 14.09% -33.88% 36.69% 40.59% -35.44% 46.34% -
  Horiz. % 136.95% 120.04% 181.56% 132.82% 94.47% 146.34% 100.00%
Total Cost 508,397 493,405 716,039 456,882 380,534 385,751 521,161 -1.64%
  QoQ % 3.04% -31.09% 56.72% 20.06% -1.35% -25.98% -
  Horiz. % 97.55% 94.67% 137.39% 87.67% 73.02% 74.02% 100.00%
Net Worth 568,588 581,510 555,665 542,743 542,743 529,820 491,134 10.28%
  QoQ % -2.22% 4.65% 2.38% 0.00% 2.44% 7.88% -
  Horiz. % 115.77% 118.40% 113.14% 110.51% 110.51% 107.88% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 45,228 - 51,689 38,767 38,767 32,306 - -
  QoQ % 0.00% 0.00% 33.33% 0.00% 20.00% 0.00% -
  Horiz. % 140.00% 0.00% 160.00% 120.00% 120.00% 100.00% -
Div Payout % 126.14 % - % 162.53 % 112.09 % 105.45 % 95.60 % - % -
  QoQ % 0.00% 0.00% 45.00% 6.30% 10.30% 0.00% -
  Horiz. % 131.95% 0.00% 170.01% 117.25% 110.30% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 568,588 581,510 555,665 542,743 542,743 529,820 491,134 10.28%
  QoQ % -2.22% 4.65% 2.38% 0.00% 2.44% 7.88% -
  Horiz. % 115.77% 118.40% 113.14% 110.51% 110.51% 107.88% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.59 % 6.77 % 4.29 % 7.02 % 8.80 % 8.05 % 5.78 % 9.16%
  QoQ % -2.66% 57.81% -38.89% -20.23% 9.32% 39.27% -
  Horiz. % 114.01% 117.13% 74.22% 121.45% 152.25% 139.27% 100.00%
ROE 6.31 % 6.16 % 5.72 % 6.37 % 6.77 % 6.38 % 6.53 % -2.26%
  QoQ % 2.44% 7.69% -10.20% -5.91% 6.11% -2.30% -
  Horiz. % 96.63% 94.33% 87.60% 97.55% 103.68% 97.70% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.12 40.95 57.90 38.02 32.29 32.47 42.80 -1.06%
  QoQ % 2.86% -29.27% 52.29% 17.75% -0.55% -24.14% -
  Horiz. % 98.41% 95.68% 135.28% 88.83% 75.44% 75.86% 100.00%
EPS 2.78 2.77 2.46 2.68 2.84 2.61 2.48 7.93%
  QoQ % 0.36% 12.60% -8.21% -5.63% 8.81% 5.24% -
  Horiz. % 112.10% 111.69% 99.19% 108.06% 114.52% 105.24% 100.00%
DPS 3.50 0.00 4.00 3.00 3.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 20.00% 0.00% -
  Horiz. % 140.00% 0.00% 160.00% 120.00% 120.00% 100.00% -
NAPS 0.4400 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 10.30%
  QoQ % -2.22% 4.65% 2.38% 0.00% 2.44% 7.89% -
  Horiz. % 115.79% 118.42% 113.16% 110.53% 110.53% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.12 40.95 57.90 38.02 32.29 32.47 42.80 -1.06%
  QoQ % 2.86% -29.27% 52.29% 17.75% -0.55% -24.14% -
  Horiz. % 98.41% 95.68% 135.28% 88.83% 75.44% 75.86% 100.00%
EPS 2.78 2.77 2.46 2.68 2.84 2.61 2.48 7.93%
  QoQ % 0.36% 12.60% -8.21% -5.63% 8.81% 5.24% -
  Horiz. % 112.10% 111.69% 99.19% 108.06% 114.52% 105.24% 100.00%
DPS 3.50 0.00 4.00 3.00 3.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 20.00% 0.00% -
  Horiz. % 140.00% 0.00% 160.00% 120.00% 120.00% 100.00% -
NAPS 0.4400 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 10.30%
  QoQ % -2.22% 4.65% 2.38% 0.00% 2.44% 7.89% -
  Horiz. % 115.79% 118.42% 113.16% 110.53% 110.53% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.8100 2.0600 2.5100 2.2800 2.0200 1.7600 1.7000 -
P/RPS 4.30 5.03 4.34 6.00 6.26 5.42 3.97 5.48%
  QoQ % -14.51% 15.90% -27.67% -4.15% 15.50% 36.52% -
  Horiz. % 108.31% 126.70% 109.32% 151.13% 157.68% 136.52% 100.00%
P/EPS 65.23 74.25 101.99 85.19 71.00 67.30 68.52 -3.24%
  QoQ % -12.15% -27.20% 19.72% 19.99% 5.50% -1.78% -
  Horiz. % 95.20% 108.36% 148.85% 124.33% 103.62% 98.22% 100.00%
EY 1.53 1.35 0.98 1.17 1.41 1.49 1.46 3.18%
  QoQ % 13.33% 37.76% -16.24% -17.02% -5.37% 2.05% -
  Horiz. % 104.79% 92.47% 67.12% 80.14% 96.58% 102.05% 100.00%
DY 1.93 0.00 1.59 1.32 1.49 1.42 0.00 -
  QoQ % 0.00% 0.00% 20.45% -11.41% 4.93% 0.00% -
  Horiz. % 135.92% 0.00% 111.97% 92.96% 104.93% 100.00% -
P/NAPS 4.11 4.58 5.84 5.43 4.81 4.29 4.47 -5.46%
  QoQ % -10.26% -21.58% 7.55% 12.89% 12.12% -4.03% -
  Horiz. % 91.95% 102.46% 130.65% 121.48% 107.61% 95.97% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 -
Price 2.0200 2.1500 2.4600 2.4000 2.3200 2.0700 1.8000 -
P/RPS 4.80 5.25 4.25 6.31 7.19 6.38 4.21 9.16%
  QoQ % -8.57% 23.53% -32.65% -12.24% 12.70% 51.54% -
  Horiz. % 114.01% 124.70% 100.95% 149.88% 170.78% 151.54% 100.00%
P/EPS 72.80 77.50 99.95 89.67 81.55 79.16 72.56 0.22%
  QoQ % -6.06% -22.46% 11.46% 9.96% 3.02% 9.10% -
  Horiz. % 100.33% 106.81% 137.75% 123.58% 112.39% 109.10% 100.00%
EY 1.37 1.29 1.00 1.12 1.23 1.26 1.38 -0.49%
  QoQ % 6.20% 29.00% -10.71% -8.94% -2.38% -8.70% -
  Horiz. % 99.28% 93.48% 72.46% 81.16% 89.13% 91.30% 100.00%
DY 1.73 0.00 1.63 1.25 1.29 1.21 0.00 -
  QoQ % 0.00% 0.00% 30.40% -3.10% 6.61% 0.00% -
  Horiz. % 142.98% 0.00% 134.71% 103.31% 106.61% 100.00% -
P/NAPS 4.59 4.78 5.72 5.71 5.52 5.05 4.74 -2.13%
  QoQ % -3.97% -16.43% 0.18% 3.44% 9.31% 6.54% -
  Horiz. % 96.84% 100.84% 120.68% 120.46% 116.46% 106.54% 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