Highlights

[SUNCON] QoQ Quarter Result on 2017-12-31 [#4]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -8.04%    YoY -     -0.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 557,317 544,275 529,228 748,167 491,360 417,232 419,531 20.82%
  QoQ % 2.40% 2.84% -29.26% 52.26% 17.77% -0.55% -
  Horiz. % 132.84% 129.73% 126.15% 178.33% 117.12% 99.45% 100.00%
PBT 46,927 45,168 43,704 44,173 43,072 42,768 43,298 5.51%
  QoQ % 3.89% 3.35% -1.06% 2.56% 0.71% -1.22% -
  Horiz. % 108.38% 104.32% 100.94% 102.02% 99.48% 98.78% 100.00%
Tax -10,426 -9,290 -7,881 -12,045 -8,594 -6,070 -9,518 6.26%
  QoQ % -12.23% -17.88% 34.57% -40.16% -41.58% 36.23% -
  Horiz. % 109.54% 97.60% 82.80% 126.55% 90.29% 63.77% 100.00%
NP 36,501 35,878 35,823 32,128 34,478 36,698 33,780 5.30%
  QoQ % 1.74% 0.15% 11.50% -6.82% -6.05% 8.64% -
  Horiz. % 108.06% 106.21% 106.05% 95.11% 102.07% 108.64% 100.00%
NP to SH 36,413 35,857 35,850 31,804 34,586 36,763 33,793 5.10%
  QoQ % 1.55% 0.02% 12.72% -8.04% -5.92% 8.79% -
  Horiz. % 107.75% 106.11% 106.09% 94.11% 102.35% 108.79% 100.00%
Tax Rate 22.22 % 20.57 % 18.03 % 27.27 % 19.95 % 14.19 % 21.98 % 0.73%
  QoQ % 8.02% 14.09% -33.88% 36.69% 40.59% -35.44% -
  Horiz. % 101.09% 93.59% 82.03% 124.07% 90.76% 64.56% 100.00%
Total Cost 520,816 508,397 493,405 716,039 456,882 380,534 385,751 22.13%
  QoQ % 2.44% 3.04% -31.09% 56.72% 20.06% -1.35% -
  Horiz. % 135.01% 131.79% 127.91% 185.62% 118.44% 98.65% 100.00%
Net Worth 555,665 568,588 581,510 555,665 542,743 542,743 529,820 3.22%
  QoQ % -2.27% -2.22% 4.65% 2.38% 0.00% 2.44% -
  Horiz. % 104.88% 107.32% 109.76% 104.88% 102.44% 102.44% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 45,228 - 51,689 38,767 38,767 32,306 -
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 20.00% -
  Horiz. % 0.00% 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% 0.00% 45.00% 6.30% 10.30% -
  Horiz. % 0.00% 131.95% 0.00% 170.01% 117.25% 110.30% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 555,665 568,588 581,510 555,665 542,743 542,743 529,820 3.22%
  QoQ % -2.27% -2.22% 4.65% 2.38% 0.00% 2.44% -
  Horiz. % 104.88% 107.32% 109.76% 104.88% 102.44% 102.44% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.55 % 6.59 % 6.77 % 4.29 % 7.02 % 8.80 % 8.05 % -12.83%
  QoQ % -0.61% -2.66% 57.81% -38.89% -20.23% 9.32% -
  Horiz. % 81.37% 81.86% 84.10% 53.29% 87.20% 109.32% 100.00%
ROE 6.55 % 6.31 % 6.16 % 5.72 % 6.37 % 6.77 % 6.38 % 1.77%
  QoQ % 3.80% 2.44% 7.69% -10.20% -5.91% 6.11% -
  Horiz. % 102.66% 98.90% 96.55% 89.66% 99.84% 106.11% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.13 42.12 40.95 57.90 38.02 32.29 32.47 20.82%
  QoQ % 2.40% 2.86% -29.27% 52.29% 17.75% -0.55% -
  Horiz. % 132.83% 129.72% 126.12% 178.32% 117.09% 99.45% 100.00%
EPS 2.82 2.78 2.77 2.46 2.68 2.84 2.61 5.29%
  QoQ % 1.44% 0.36% 12.60% -8.21% -5.63% 8.81% -
  Horiz. % 108.05% 106.51% 106.13% 94.25% 102.68% 108.81% 100.00%
DPS 0.00 3.50 0.00 4.00 3.00 3.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 20.00% -
  Horiz. % 0.00% 140.00% 0.00% 160.00% 120.00% 120.00% 100.00%
NAPS 0.4300 0.4400 0.4500 0.4300 0.4200 0.4200 0.4100 3.22%
  QoQ % -2.27% -2.22% 4.65% 2.38% 0.00% 2.44% -
  Horiz. % 104.88% 107.32% 109.76% 104.88% 102.44% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.13 42.12 40.95 57.90 38.02 32.29 32.47 20.82%
  QoQ % 2.40% 2.86% -29.27% 52.29% 17.75% -0.55% -
  Horiz. % 132.83% 129.72% 126.12% 178.32% 117.09% 99.45% 100.00%
EPS 2.82 2.78 2.77 2.46 2.68 2.84 2.61 5.29%
  QoQ % 1.44% 0.36% 12.60% -8.21% -5.63% 8.81% -
  Horiz. % 108.05% 106.51% 106.13% 94.25% 102.68% 108.81% 100.00%
DPS 0.00 3.50 0.00 4.00 3.00 3.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 20.00% -
  Horiz. % 0.00% 140.00% 0.00% 160.00% 120.00% 120.00% 100.00%
NAPS 0.4300 0.4400 0.4500 0.4300 0.4200 0.4200 0.4100 3.22%
  QoQ % -2.27% -2.22% 4.65% 2.38% 0.00% 2.44% -
  Horiz. % 104.88% 107.32% 109.76% 104.88% 102.44% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.8200 1.8100 2.0600 2.5100 2.2800 2.0200 1.7600 -
P/RPS 4.22 4.30 5.03 4.34 6.00 6.26 5.42 -15.35%
  QoQ % -1.86% -14.51% 15.90% -27.67% -4.15% 15.50% -
  Horiz. % 77.86% 79.34% 92.80% 80.07% 110.70% 115.50% 100.00%
P/EPS 64.59 65.23 74.25 101.99 85.19 71.00 67.30 -2.70%
  QoQ % -0.98% -12.15% -27.20% 19.72% 19.99% 5.50% -
  Horiz. % 95.97% 96.92% 110.33% 151.55% 126.58% 105.50% 100.00%
EY 1.55 1.53 1.35 0.98 1.17 1.41 1.49 2.66%
  QoQ % 1.31% 13.33% 37.76% -16.24% -17.02% -5.37% -
  Horiz. % 104.03% 102.68% 90.60% 65.77% 78.52% 94.63% 100.00%
DY 0.00 1.93 0.00 1.59 1.32 1.49 1.42 -
  QoQ % 0.00% 0.00% 0.00% 20.45% -11.41% 4.93% -
  Horiz. % 0.00% 135.92% 0.00% 111.97% 92.96% 104.93% 100.00%
P/NAPS 4.23 4.11 4.58 5.84 5.43 4.81 4.29 -0.93%
  QoQ % 2.92% -10.26% -21.58% 7.55% 12.89% 12.12% -
  Horiz. % 98.60% 95.80% 106.76% 136.13% 126.57% 112.12% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 16/08/18 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 -
Price 1.6100 2.0200 2.1500 2.4600 2.4000 2.3200 2.0700 -
P/RPS 3.73 4.80 5.25 4.25 6.31 7.19 6.38 -30.06%
  QoQ % -22.29% -8.57% 23.53% -32.65% -12.24% 12.70% -
  Horiz. % 58.46% 75.24% 82.29% 66.61% 98.90% 112.70% 100.00%
P/EPS 57.14 72.80 77.50 99.95 89.67 81.55 79.16 -19.52%
  QoQ % -21.51% -6.06% -22.46% 11.46% 9.96% 3.02% -
  Horiz. % 72.18% 91.97% 97.90% 126.26% 113.28% 103.02% 100.00%
EY 1.75 1.37 1.29 1.00 1.12 1.23 1.26 24.46%
  QoQ % 27.74% 6.20% 29.00% -10.71% -8.94% -2.38% -
  Horiz. % 138.89% 108.73% 102.38% 79.37% 88.89% 97.62% 100.00%
DY 0.00 1.73 0.00 1.63 1.25 1.29 1.21 -
  QoQ % 0.00% 0.00% 0.00% 30.40% -3.10% 6.61% -
  Horiz. % 0.00% 142.98% 0.00% 134.71% 103.31% 106.61% 100.00%
P/NAPS 3.74 4.59 4.78 5.72 5.71 5.52 5.05 -18.13%
  QoQ % -18.52% -3.97% -16.43% 0.18% 3.44% 9.31% -
  Horiz. % 74.06% 90.89% 94.65% 113.27% 113.07% 109.31% 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