Highlights

[SUNCON] QoQ Quarter Result on 2016-03-31 [#1]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -0.99%    YoY -     -15.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 553,149 381,054 430,290 424,351 470,276 450,295 500,221 6.90%
  QoQ % 45.16% -11.44% 1.40% -9.77% 4.44% -9.98% -
  Horiz. % 110.58% 76.18% 86.02% 84.83% 94.01% 90.02% 100.00%
PBT 37,641 40,396 38,114 37,521 29,397 30,141 41,596 -6.42%
  QoQ % -6.82% 5.99% 1.58% 27.64% -2.47% -27.54% -
  Horiz. % 90.49% 97.12% 91.63% 90.20% 70.67% 72.46% 100.00%
Tax -5,653 -9,116 -6,804 -8,466 968 -4,949 -3,798 30.20%
  QoQ % 37.99% -33.98% 19.63% -974.59% 119.56% -30.31% -
  Horiz. % 148.84% 240.02% 179.15% 222.91% -25.49% 130.31% 100.00%
NP 31,988 31,280 31,310 29,055 30,365 25,192 37,798 -10.48%
  QoQ % 2.26% -0.10% 7.76% -4.31% 20.53% -33.35% -
  Horiz. % 84.63% 82.76% 82.84% 76.87% 80.33% 66.65% 100.00%
NP to SH 32,053 31,135 31,265 29,055 29,345 25,655 37,798 -10.36%
  QoQ % 2.95% -0.42% 7.61% -0.99% 14.38% -32.13% -
  Horiz. % 84.80% 82.37% 82.72% 76.87% 77.64% 67.87% 100.00%
Tax Rate 15.02 % 22.57 % 17.85 % 22.56 % -3.29 % 16.42 % 9.13 % 39.15%
  QoQ % -33.45% 26.44% -20.88% 785.71% -120.04% 79.85% -
  Horiz. % 164.51% 247.21% 195.51% 247.10% -36.04% 179.85% 100.00%
Total Cost 521,161 349,774 398,980 395,296 439,911 425,103 462,423 8.26%
  QoQ % 49.00% -12.33% 0.93% -10.14% 3.48% -8.07% -
  Horiz. % 112.70% 75.64% 86.28% 85.48% 95.13% 91.93% 100.00%
Net Worth 491,134 452,286 452,286 478,131 452,286 426,441 387,673 17.00%
  QoQ % 8.59% 0.00% -5.41% 5.71% 6.06% 10.00% -
  Horiz. % 126.69% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 32,306 2,584 - - - -
  QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
Div Payout % - % - % 103.33 % 8.90 % - % - % - % -
  QoQ % 0.00% 0.00% 1,061.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,161.01% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,134 452,286 452,286 478,131 452,286 426,441 387,673 17.00%
  QoQ % 8.59% 0.00% -5.41% 5.71% 6.06% 10.00% -
  Horiz. % 126.69% 116.67% 116.67% 123.33% 116.67% 110.00% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.78 % 8.21 % 7.28 % 6.85 % 6.46 % 5.59 % 7.56 % -16.32%
  QoQ % -29.60% 12.77% 6.28% 6.04% 15.56% -26.06% -
  Horiz. % 76.46% 108.60% 96.30% 90.61% 85.45% 73.94% 100.00%
ROE 6.53 % 6.88 % 6.91 % 6.08 % 6.49 % 6.02 % 9.75 % -23.36%
  QoQ % -5.09% -0.43% 13.65% -6.32% 7.81% -38.26% -
  Horiz. % 66.97% 70.56% 70.87% 62.36% 66.56% 61.74% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.80 29.49 33.30 32.84 36.39 34.85 38.71 6.89%
  QoQ % 45.13% -11.44% 1.40% -9.76% 4.42% -9.97% -
  Horiz. % 110.57% 76.18% 86.02% 84.84% 94.01% 90.03% 100.00%
EPS 2.48 2.41 2.42 2.25 2.27 1.98 2.92 -10.27%
  QoQ % 2.90% -0.41% 7.56% -0.88% 14.65% -32.19% -
  Horiz. % 84.93% 82.53% 82.88% 77.05% 77.74% 67.81% 100.00%
DPS 0.00 0.00 2.50 0.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
NAPS 0.3800 0.3500 0.3500 0.3700 0.3500 0.3300 0.3000 16.99%
  QoQ % 8.57% 0.00% -5.41% 5.71% 6.06% 10.00% -
  Horiz. % 126.67% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.80 29.49 33.30 32.84 36.39 34.85 38.71 6.89%
  QoQ % 45.13% -11.44% 1.40% -9.76% 4.42% -9.97% -
  Horiz. % 110.57% 76.18% 86.02% 84.84% 94.01% 90.03% 100.00%
EPS 2.48 2.41 2.42 2.25 2.27 1.98 2.92 -10.27%
  QoQ % 2.90% -0.41% 7.56% -0.88% 14.65% -32.19% -
  Horiz. % 84.93% 82.53% 82.88% 77.05% 77.74% 67.81% 100.00%
DPS 0.00 0.00 2.50 0.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 1,150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,250.00% 100.00% - - -
NAPS 0.3800 0.3500 0.3500 0.3700 0.3500 0.3300 0.3000 16.99%
  QoQ % 8.57% 0.00% -5.41% 5.71% 6.06% 10.00% -
  Horiz. % 126.67% 116.67% 116.67% 123.33% 116.67% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - -
Price 1.7000 1.6300 1.6000 1.6200 1.4000 1.1700 0.0000 -
P/RPS 3.97 5.53 4.81 4.93 3.85 3.36 0.00 -
  QoQ % -28.21% 14.97% -2.43% 28.05% 14.58% 0.00% -
  Horiz. % 118.15% 164.58% 143.15% 146.73% 114.58% 100.00% -
P/EPS 68.52 67.65 66.13 72.05 61.65 58.93 0.00 -
  QoQ % 1.29% 2.30% -8.22% 16.87% 4.62% 0.00% -
  Horiz. % 116.27% 114.80% 112.22% 122.26% 104.62% 100.00% -
EY 1.46 1.48 1.51 1.39 1.62 1.70 0.00 -
  QoQ % -1.35% -1.99% 8.63% -14.20% -4.71% 0.00% -
  Horiz. % 85.88% 87.06% 88.82% 81.76% 95.29% 100.00% -
DY 0.00 0.00 1.56 0.12 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 1,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,300.00% 100.00% - - -
P/NAPS 4.47 4.66 4.57 4.38 4.00 3.55 0.00 -
  QoQ % -4.08% 1.97% 4.34% 9.50% 12.68% 0.00% -
  Horiz. % 125.92% 131.27% 128.73% 123.38% 112.68% 100.00% -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 24/11/15 21/08/15 -
Price 1.8000 1.6200 1.6400 1.5300 1.4000 1.3900 1.0900 -
P/RPS 4.21 5.49 4.93 4.66 3.85 3.99 2.82 30.47%
  QoQ % -23.32% 11.36% 5.79% 21.04% -3.51% 41.49% -
  Horiz. % 149.29% 194.68% 174.82% 165.25% 136.52% 141.49% 100.00%
P/EPS 72.56 67.24 67.78 68.05 61.65 70.01 37.27 55.60%
  QoQ % 7.91% -0.80% -0.40% 10.38% -11.94% 87.85% -
  Horiz. % 194.69% 180.41% 181.86% 182.59% 165.41% 187.85% 100.00%
EY 1.38 1.49 1.48 1.47 1.62 1.43 2.68 -35.63%
  QoQ % -7.38% 0.68% 0.68% -9.26% 13.29% -46.64% -
  Horiz. % 51.49% 55.60% 55.22% 54.85% 60.45% 53.36% 100.00%
DY 0.00 0.00 1.52 0.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 1,069.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,169.23% 100.00% - - -
P/NAPS 4.74 4.63 4.69 4.14 4.00 4.21 3.63 19.37%
  QoQ % 2.38% -1.28% 13.29% 3.50% -4.99% 15.98% -
  Horiz. % 130.58% 127.55% 129.20% 114.05% 110.19% 115.98% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers