Highlights

[SUNCON] QoQ Quarter Result on 2016-12-31 [#4]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2.95%    YoY -     9.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 491,360 417,232 419,531 553,149 381,054 430,290 424,351 10.26%
  QoQ % 17.77% -0.55% -24.16% 45.16% -11.44% 1.40% -
  Horiz. % 115.79% 98.32% 98.86% 130.35% 89.80% 101.40% 100.00%
PBT 43,072 42,768 43,298 37,641 40,396 38,114 37,521 9.63%
  QoQ % 0.71% -1.22% 15.03% -6.82% 5.99% 1.58% -
  Horiz. % 114.79% 113.98% 115.40% 100.32% 107.66% 101.58% 100.00%
Tax -8,594 -6,070 -9,518 -5,653 -9,116 -6,804 -8,466 1.00%
  QoQ % -41.58% 36.23% -68.37% 37.99% -33.98% 19.63% -
  Horiz. % 101.51% 71.70% 112.43% 66.77% 107.68% 80.37% 100.00%
NP 34,478 36,698 33,780 31,988 31,280 31,310 29,055 12.07%
  QoQ % -6.05% 8.64% 5.60% 2.26% -0.10% 7.76% -
  Horiz. % 118.66% 126.31% 116.26% 110.09% 107.66% 107.76% 100.00%
NP to SH 34,586 36,763 33,793 32,053 31,135 31,265 29,055 12.31%
  QoQ % -5.92% 8.79% 5.43% 2.95% -0.42% 7.61% -
  Horiz. % 119.04% 126.53% 116.31% 110.32% 107.16% 107.61% 100.00%
Tax Rate 19.95 % 14.19 % 21.98 % 15.02 % 22.57 % 17.85 % 22.56 % -7.86%
  QoQ % 40.59% -35.44% 46.34% -33.45% 26.44% -20.88% -
  Horiz. % 88.43% 62.90% 97.43% 66.58% 100.04% 79.12% 100.00%
Total Cost 456,882 380,534 385,751 521,161 349,774 398,980 395,296 10.12%
  QoQ % 20.06% -1.35% -25.98% 49.00% -12.33% 0.93% -
  Horiz. % 115.58% 96.27% 97.59% 131.84% 88.48% 100.93% 100.00%
Net Worth 542,743 542,743 529,820 491,134 452,286 452,286 478,131 8.81%
  QoQ % 0.00% 2.44% 7.88% 8.59% 0.00% -5.41% -
  Horiz. % 113.51% 113.51% 110.81% 102.72% 94.59% 94.59% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 38,767 38,767 32,306 - - 32,306 2,584 507.22%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 1,150.00% -
  Horiz. % 1,500.00% 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00%
Div Payout % 112.09 % 105.45 % 95.60 % - % - % 103.33 % 8.90 % 440.48%
  QoQ % 6.30% 10.30% 0.00% 0.00% 0.00% 1,061.01% -
  Horiz. % 1,259.44% 1,184.83% 1,074.16% 0.00% 0.00% 1,161.01% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 542,743 542,743 529,820 491,134 452,286 452,286 478,131 8.81%
  QoQ % 0.00% 2.44% 7.88% 8.59% 0.00% -5.41% -
  Horiz. % 113.51% 113.51% 110.81% 102.72% 94.59% 94.59% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.02 % 8.80 % 8.05 % 5.78 % 8.21 % 7.28 % 6.85 % 1.65%
  QoQ % -20.23% 9.32% 39.27% -29.60% 12.77% 6.28% -
  Horiz. % 102.48% 128.47% 117.52% 84.38% 119.85% 106.28% 100.00%
ROE 6.37 % 6.77 % 6.38 % 6.53 % 6.88 % 6.91 % 6.08 % 3.15%
  QoQ % -5.91% 6.11% -2.30% -5.09% -0.43% 13.65% -
  Horiz. % 104.77% 111.35% 104.93% 107.40% 113.16% 113.65% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.02 32.29 32.47 42.80 29.49 33.30 32.84 10.25%
  QoQ % 17.75% -0.55% -24.14% 45.13% -11.44% 1.40% -
  Horiz. % 115.77% 98.33% 98.87% 130.33% 89.80% 101.40% 100.00%
EPS 2.68 2.84 2.61 2.48 2.41 2.42 2.25 12.35%
  QoQ % -5.63% 8.81% 5.24% 2.90% -0.41% 7.56% -
  Horiz. % 119.11% 126.22% 116.00% 110.22% 107.11% 107.56% 100.00%
DPS 3.00 3.00 2.50 0.00 0.00 2.50 0.20 507.22%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 1,150.00% -
  Horiz. % 1,500.00% 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00%
NAPS 0.4200 0.4200 0.4100 0.3800 0.3500 0.3500 0.3700 8.81%
  QoQ % 0.00% 2.44% 7.89% 8.57% 0.00% -5.41% -
  Horiz. % 113.51% 113.51% 110.81% 102.70% 94.59% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.02 32.29 32.47 42.80 29.49 33.30 32.84 10.25%
  QoQ % 17.75% -0.55% -24.14% 45.13% -11.44% 1.40% -
  Horiz. % 115.77% 98.33% 98.87% 130.33% 89.80% 101.40% 100.00%
EPS 2.68 2.84 2.61 2.48 2.41 2.42 2.25 12.35%
  QoQ % -5.63% 8.81% 5.24% 2.90% -0.41% 7.56% -
  Horiz. % 119.11% 126.22% 116.00% 110.22% 107.11% 107.56% 100.00%
DPS 3.00 3.00 2.50 0.00 0.00 2.50 0.20 507.22%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 1,150.00% -
  Horiz. % 1,500.00% 1,500.00% 1,250.00% 0.00% 0.00% 1,250.00% 100.00%
NAPS 0.4200 0.4200 0.4100 0.3800 0.3500 0.3500 0.3700 8.81%
  QoQ % 0.00% 2.44% 7.89% 8.57% 0.00% -5.41% -
  Horiz. % 113.51% 113.51% 110.81% 102.70% 94.59% 94.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.2800 2.0200 1.7600 1.7000 1.6300 1.6000 1.6200 -
P/RPS 6.00 6.26 5.42 3.97 5.53 4.81 4.93 13.98%
  QoQ % -4.15% 15.50% 36.52% -28.21% 14.97% -2.43% -
  Horiz. % 121.70% 126.98% 109.94% 80.53% 112.17% 97.57% 100.00%
P/EPS 85.19 71.00 67.30 68.52 67.65 66.13 72.05 11.80%
  QoQ % 19.99% 5.50% -1.78% 1.29% 2.30% -8.22% -
  Horiz. % 118.24% 98.54% 93.41% 95.10% 93.89% 91.78% 100.00%
EY 1.17 1.41 1.49 1.46 1.48 1.51 1.39 -10.84%
  QoQ % -17.02% -5.37% 2.05% -1.35% -1.99% 8.63% -
  Horiz. % 84.17% 101.44% 107.19% 105.04% 106.47% 108.63% 100.00%
DY 1.32 1.49 1.42 0.00 0.00 1.56 0.12 393.89%
  QoQ % -11.41% 4.93% 0.00% 0.00% 0.00% 1,200.00% -
  Horiz. % 1,100.00% 1,241.67% 1,183.33% 0.00% 0.00% 1,300.00% 100.00%
P/NAPS 5.43 4.81 4.29 4.47 4.66 4.57 4.38 15.39%
  QoQ % 12.89% 12.12% -4.03% -4.08% 1.97% 4.34% -
  Horiz. % 123.97% 109.82% 97.95% 102.05% 106.39% 104.34% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 -
Price 2.4000 2.3200 2.0700 1.8000 1.6200 1.6400 1.5300 -
P/RPS 6.31 7.19 6.38 4.21 5.49 4.93 4.66 22.37%
  QoQ % -12.24% 12.70% 51.54% -23.32% 11.36% 5.79% -
  Horiz. % 135.41% 154.29% 136.91% 90.34% 117.81% 105.79% 100.00%
P/EPS 89.67 81.55 79.16 72.56 67.24 67.78 68.05 20.17%
  QoQ % 9.96% 3.02% 9.10% 7.91% -0.80% -0.40% -
  Horiz. % 131.77% 119.84% 116.33% 106.63% 98.81% 99.60% 100.00%
EY 1.12 1.23 1.26 1.38 1.49 1.48 1.47 -16.57%
  QoQ % -8.94% -2.38% -8.70% -7.38% 0.68% 0.68% -
  Horiz. % 76.19% 83.67% 85.71% 93.88% 101.36% 100.68% 100.00%
DY 1.25 1.29 1.21 0.00 0.00 1.52 0.13 351.56%
  QoQ % -3.10% 6.61% 0.00% 0.00% 0.00% 1,069.23% -
  Horiz. % 961.54% 992.31% 930.77% 0.00% 0.00% 1,169.23% 100.00%
P/NAPS 5.71 5.52 5.05 4.74 4.63 4.69 4.14 23.88%
  QoQ % 3.44% 9.31% 6.54% 2.38% -1.28% 13.29% -
  Horiz. % 137.92% 133.33% 121.98% 114.49% 111.84% 113.29% 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