Highlights

[SUNCON] QoQ Quarter Result on 2019-09-30 [#3]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     0.89%    YoY -     -8.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 402,582 440,175 440,035 626,015 557,317 544,275 529,228 -16.65%
  QoQ % -8.54% 0.03% -29.71% 12.33% 2.40% 2.84% -
  Horiz. % 76.07% 83.17% 83.15% 118.29% 105.31% 102.84% 100.00%
PBT 35,562 41,200 40,127 47,267 46,927 45,168 43,704 -12.83%
  QoQ % -13.68% 2.67% -15.11% 0.72% 3.89% 3.35% -
  Horiz. % 81.37% 94.27% 91.82% 108.15% 107.37% 103.35% 100.00%
Tax -2,538 -8,228 -8,494 -10,437 -10,426 -9,290 -7,881 -52.98%
  QoQ % 69.15% 3.13% 18.62% -0.11% -12.23% -17.88% -
  Horiz. % 32.20% 104.40% 107.78% 132.43% 132.29% 117.88% 100.00%
NP 33,024 32,972 31,633 36,830 36,501 35,878 35,823 -5.27%
  QoQ % 0.16% 4.23% -14.11% 0.90% 1.74% 0.15% -
  Horiz. % 92.19% 92.04% 88.30% 102.81% 101.89% 100.15% 100.00%
NP to SH 33,482 33,185 31,018 36,573 36,413 35,857 35,850 -4.45%
  QoQ % 0.89% 6.99% -15.19% 0.44% 1.55% 0.02% -
  Horiz. % 93.39% 92.57% 86.52% 102.02% 101.57% 100.02% 100.00%
Tax Rate 7.14 % 19.97 % 21.17 % 22.08 % 22.22 % 20.57 % 18.03 % -46.04%
  QoQ % -64.25% -5.67% -4.12% -0.63% 8.02% 14.09% -
  Horiz. % 39.60% 110.76% 117.42% 122.46% 123.24% 114.09% 100.00%
Total Cost 369,558 407,203 408,402 589,185 520,816 508,397 493,405 -17.51%
  QoQ % -9.24% -0.29% -30.68% 13.13% 2.44% 3.04% -
  Horiz. % 74.90% 82.53% 82.77% 119.41% 105.56% 103.04% 100.00%
Net Worth 593,105 605,998 620,278 594,433 555,665 568,588 581,510 1.32%
  QoQ % -2.13% -2.30% 4.35% 6.98% -2.27% -2.22% -
  Horiz. % 101.99% 104.21% 106.67% 102.22% 95.56% 97.78% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 45,127 - 45,228 - 45,228 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.78% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 135.99 % - % 123.67 % - % 126.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.81% 0.00% 98.04% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 593,105 605,998 620,278 594,433 555,665 568,588 581,510 1.32%
  QoQ % -2.13% -2.30% 4.35% 6.98% -2.27% -2.22% -
  Horiz. % 101.99% 104.21% 106.67% 102.22% 95.56% 97.78% 100.00%
NOSH 1,289,359 1,289,359 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 -0.15%
  QoQ % 0.00% -0.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.78% 99.78% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.20 % 7.49 % 7.19 % 5.88 % 6.55 % 6.59 % 6.77 % 13.61%
  QoQ % 9.48% 4.17% 22.28% -10.23% -0.61% -2.66% -
  Horiz. % 121.12% 110.64% 106.20% 86.85% 96.75% 97.34% 100.00%
ROE 5.65 % 5.48 % 5.00 % 6.15 % 6.55 % 6.31 % 6.16 % -5.59%
  QoQ % 3.10% 9.60% -18.70% -6.11% 3.80% 2.44% -
  Horiz. % 91.72% 88.96% 81.17% 99.84% 106.33% 102.44% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.22 34.14 34.05 48.44 43.13 42.12 40.95 -16.53%
  QoQ % -8.55% 0.26% -29.71% 12.31% 2.40% 2.86% -
  Horiz. % 76.24% 83.37% 83.15% 118.29% 105.32% 102.86% 100.00%
EPS 2.60 2.57 2.40 2.83 2.82 2.78 2.77 -4.13%
  QoQ % 1.17% 7.08% -15.19% 0.35% 1.44% 0.36% -
  Horiz. % 93.86% 92.78% 86.64% 102.17% 101.81% 100.36% 100.00%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.4600 0.4700 0.4800 0.4600 0.4300 0.4400 0.4500 1.47%
  QoQ % -2.13% -2.08% 4.35% 6.98% -2.27% -2.22% -
  Horiz. % 102.22% 104.44% 106.67% 102.22% 95.56% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.15 34.06 34.05 48.44 43.13 42.12 40.95 -16.66%
  QoQ % -8.54% 0.03% -29.71% 12.31% 2.40% 2.86% -
  Horiz. % 76.07% 83.17% 83.15% 118.29% 105.32% 102.86% 100.00%
EPS 2.59 2.57 2.40 2.83 2.82 2.78 2.77 -4.38%
  QoQ % 0.78% 7.08% -15.19% 0.35% 1.44% 0.36% -
  Horiz. % 93.50% 92.78% 86.64% 102.17% 101.81% 100.36% 100.00%
DPS 0.00 3.49 0.00 3.50 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.71% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.4590 0.4689 0.4800 0.4600 0.4300 0.4400 0.4500 1.33%
  QoQ % -2.11% -2.31% 4.35% 6.98% -2.27% -2.22% -
  Horiz. % 102.00% 104.20% 106.67% 102.22% 95.56% 97.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.0500 2.0100 1.9100 1.3300 1.8200 1.8100 2.0600 -
P/RPS 6.57 5.89 5.61 2.75 4.22 4.30 5.03 19.47%
  QoQ % 11.54% 4.99% 104.00% -34.83% -1.86% -14.51% -
  Horiz. % 130.62% 117.10% 111.53% 54.67% 83.90% 85.49% 100.00%
P/EPS 78.94 78.10 79.57 46.99 64.59 65.23 74.25 4.16%
  QoQ % 1.08% -1.85% 69.33% -27.25% -0.98% -12.15% -
  Horiz. % 106.32% 105.19% 107.16% 63.29% 86.99% 87.85% 100.00%
EY 1.27 1.28 1.26 2.13 1.55 1.53 1.35 -3.99%
  QoQ % -0.78% 1.59% -40.85% 37.42% 1.31% 13.33% -
  Horiz. % 94.07% 94.81% 93.33% 157.78% 114.81% 113.33% 100.00%
DY 0.00 1.74 0.00 2.63 0.00 1.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.16% 0.00% 136.27% 0.00% 100.00% -
P/NAPS 4.46 4.28 3.98 2.89 4.23 4.11 4.58 -1.75%
  QoQ % 4.21% 7.54% 37.72% -31.68% 2.92% -10.26% -
  Horiz. % 97.38% 93.45% 86.90% 63.10% 92.36% 89.74% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 17/05/18 -
Price 1.9800 2.0200 1.9400 1.7300 1.6100 2.0200 2.1500 -
P/RPS 6.34 5.92 5.70 3.57 3.73 4.80 5.25 13.39%
  QoQ % 7.09% 3.86% 59.66% -4.29% -22.29% -8.57% -
  Horiz. % 120.76% 112.76% 108.57% 68.00% 71.05% 91.43% 100.00%
P/EPS 76.25 78.48 80.82 61.13 57.14 72.80 77.50 -1.08%
  QoQ % -2.84% -2.90% 32.21% 6.98% -21.51% -6.06% -
  Horiz. % 98.39% 101.26% 104.28% 78.88% 73.73% 93.94% 100.00%
EY 1.31 1.27 1.24 1.64 1.75 1.37 1.29 1.03%
  QoQ % 3.15% 2.42% -24.39% -6.29% 27.74% 6.20% -
  Horiz. % 101.55% 98.45% 96.12% 127.13% 135.66% 106.20% 100.00%
DY 0.00 1.73 0.00 2.02 0.00 1.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 116.76% 0.00% 100.00% -
P/NAPS 4.30 4.30 4.04 3.76 3.74 4.59 4.78 -6.81%
  QoQ % 0.00% 6.44% 7.45% 0.53% -18.52% -3.97% -
  Horiz. % 89.96% 89.96% 84.52% 78.66% 78.24% 96.03% 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