Highlights

[SUNCON] QoQ Quarter Result on 2017-03-31 [#1]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     5.43%    YoY -     16.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 748,167 491,360 417,232 419,531 553,149 381,054 430,290 44.45%
  QoQ % 52.26% 17.77% -0.55% -24.16% 45.16% -11.44% -
  Horiz. % 173.88% 114.19% 96.97% 97.50% 128.55% 88.56% 100.00%
PBT 44,173 43,072 42,768 43,298 37,641 40,396 38,114 10.31%
  QoQ % 2.56% 0.71% -1.22% 15.03% -6.82% 5.99% -
  Horiz. % 115.90% 113.01% 112.21% 113.60% 98.76% 105.99% 100.00%
Tax -12,045 -8,594 -6,070 -9,518 -5,653 -9,116 -6,804 46.19%
  QoQ % -40.16% -41.58% 36.23% -68.37% 37.99% -33.98% -
  Horiz. % 177.03% 126.31% 89.21% 139.89% 83.08% 133.98% 100.00%
NP 32,128 34,478 36,698 33,780 31,988 31,280 31,310 1.73%
  QoQ % -6.82% -6.05% 8.64% 5.60% 2.26% -0.10% -
  Horiz. % 102.61% 110.12% 117.21% 107.89% 102.17% 99.90% 100.00%
NP to SH 31,804 34,586 36,763 33,793 32,053 31,135 31,265 1.14%
  QoQ % -8.04% -5.92% 8.79% 5.43% 2.95% -0.42% -
  Horiz. % 101.72% 110.62% 117.59% 108.09% 102.52% 99.58% 100.00%
Tax Rate 27.27 % 19.95 % 14.19 % 21.98 % 15.02 % 22.57 % 17.85 % 32.54%
  QoQ % 36.69% 40.59% -35.44% 46.34% -33.45% 26.44% -
  Horiz. % 152.77% 111.76% 79.50% 123.14% 84.15% 126.44% 100.00%
Total Cost 716,039 456,882 380,534 385,751 521,161 349,774 398,980 47.52%
  QoQ % 56.72% 20.06% -1.35% -25.98% 49.00% -12.33% -
  Horiz. % 179.47% 114.51% 95.38% 96.68% 130.62% 87.67% 100.00%
Net Worth 555,665 542,743 542,743 529,820 491,134 452,286 452,286 14.67%
  QoQ % 2.38% 0.00% 2.44% 7.88% 8.59% 0.00% -
  Horiz. % 122.86% 120.00% 120.00% 117.14% 108.59% 100.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 51,689 38,767 38,767 32,306 - - 32,306 36.68%
  QoQ % 33.33% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 120.00% 120.00% 100.00% 0.00% 0.00% 100.00%
Div Payout % 162.53 % 112.09 % 105.45 % 95.60 % - % - % 103.33 % 35.14%
  QoQ % 45.00% 6.30% 10.30% 0.00% 0.00% 0.00% -
  Horiz. % 157.29% 108.48% 102.05% 92.52% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 555,665 542,743 542,743 529,820 491,134 452,286 452,286 14.67%
  QoQ % 2.38% 0.00% 2.44% 7.88% 8.59% 0.00% -
  Horiz. % 122.86% 120.00% 120.00% 117.14% 108.59% 100.00% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.29 % 7.02 % 8.80 % 8.05 % 5.78 % 8.21 % 7.28 % -29.64%
  QoQ % -38.89% -20.23% 9.32% 39.27% -29.60% 12.77% -
  Horiz. % 58.93% 96.43% 120.88% 110.58% 79.40% 112.77% 100.00%
ROE 5.72 % 6.37 % 6.77 % 6.38 % 6.53 % 6.88 % 6.91 % -11.81%
  QoQ % -10.20% -5.91% 6.11% -2.30% -5.09% -0.43% -
  Horiz. % 82.78% 92.19% 97.97% 92.33% 94.50% 99.57% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.90 38.02 32.29 32.47 42.80 29.49 33.30 44.45%
  QoQ % 52.29% 17.75% -0.55% -24.14% 45.13% -11.44% -
  Horiz. % 173.87% 114.17% 96.97% 97.51% 128.53% 88.56% 100.00%
EPS 2.46 2.68 2.84 2.61 2.48 2.41 2.42 1.10%
  QoQ % -8.21% -5.63% 8.81% 5.24% 2.90% -0.41% -
  Horiz. % 101.65% 110.74% 117.36% 107.85% 102.48% 99.59% 100.00%
DPS 4.00 3.00 3.00 2.50 0.00 0.00 2.50 36.68%
  QoQ % 33.33% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 120.00% 120.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 0.3500 14.67%
  QoQ % 2.38% 0.00% 2.44% 7.89% 8.57% 0.00% -
  Horiz. % 122.86% 120.00% 120.00% 117.14% 108.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.90 38.02 32.29 32.47 42.80 29.49 33.30 44.45%
  QoQ % 52.29% 17.75% -0.55% -24.14% 45.13% -11.44% -
  Horiz. % 173.87% 114.17% 96.97% 97.51% 128.53% 88.56% 100.00%
EPS 2.46 2.68 2.84 2.61 2.48 2.41 2.42 1.10%
  QoQ % -8.21% -5.63% 8.81% 5.24% 2.90% -0.41% -
  Horiz. % 101.65% 110.74% 117.36% 107.85% 102.48% 99.59% 100.00%
DPS 4.00 3.00 3.00 2.50 0.00 0.00 2.50 36.68%
  QoQ % 33.33% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 120.00% 120.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 0.3500 14.67%
  QoQ % 2.38% 0.00% 2.44% 7.89% 8.57% 0.00% -
  Horiz. % 122.86% 120.00% 120.00% 117.14% 108.57% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.5100 2.2800 2.0200 1.7600 1.7000 1.6300 1.6000 -
P/RPS 4.34 6.00 6.26 5.42 3.97 5.53 4.81 -6.61%
  QoQ % -27.67% -4.15% 15.50% 36.52% -28.21% 14.97% -
  Horiz. % 90.23% 124.74% 130.15% 112.68% 82.54% 114.97% 100.00%
P/EPS 101.99 85.19 71.00 67.30 68.52 67.65 66.13 33.38%
  QoQ % 19.72% 19.99% 5.50% -1.78% 1.29% 2.30% -
  Horiz. % 154.23% 128.82% 107.36% 101.77% 103.61% 102.30% 100.00%
EY 0.98 1.17 1.41 1.49 1.46 1.48 1.51 -24.98%
  QoQ % -16.24% -17.02% -5.37% 2.05% -1.35% -1.99% -
  Horiz. % 64.90% 77.48% 93.38% 98.68% 96.69% 98.01% 100.00%
DY 1.59 1.32 1.49 1.42 0.00 0.00 1.56 1.27%
  QoQ % 20.45% -11.41% 4.93% 0.00% 0.00% 0.00% -
  Horiz. % 101.92% 84.62% 95.51% 91.03% 0.00% 0.00% 100.00%
P/NAPS 5.84 5.43 4.81 4.29 4.47 4.66 4.57 17.71%
  QoQ % 7.55% 12.89% 12.12% -4.03% -4.08% 1.97% -
  Horiz. % 127.79% 118.82% 105.25% 93.87% 97.81% 101.97% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 -
Price 2.4600 2.4000 2.3200 2.0700 1.8000 1.6200 1.6400 -
P/RPS 4.25 6.31 7.19 6.38 4.21 5.49 4.93 -9.40%
  QoQ % -32.65% -12.24% 12.70% 51.54% -23.32% 11.36% -
  Horiz. % 86.21% 127.99% 145.84% 129.41% 85.40% 111.36% 100.00%
P/EPS 99.95 89.67 81.55 79.16 72.56 67.24 67.78 29.46%
  QoQ % 11.46% 9.96% 3.02% 9.10% 7.91% -0.80% -
  Horiz. % 147.46% 132.30% 120.32% 116.79% 107.05% 99.20% 100.00%
EY 1.00 1.12 1.23 1.26 1.38 1.49 1.48 -22.94%
  QoQ % -10.71% -8.94% -2.38% -8.70% -7.38% 0.68% -
  Horiz. % 67.57% 75.68% 83.11% 85.14% 93.24% 100.68% 100.00%
DY 1.63 1.25 1.29 1.21 0.00 0.00 1.52 4.75%
  QoQ % 30.40% -3.10% 6.61% 0.00% 0.00% 0.00% -
  Horiz. % 107.24% 82.24% 84.87% 79.61% 0.00% 0.00% 100.00%
P/NAPS 5.72 5.71 5.52 5.05 4.74 4.63 4.69 14.11%
  QoQ % 0.18% 3.44% 9.31% 6.54% 2.38% -1.28% -
  Horiz. % 121.96% 121.75% 117.70% 107.68% 101.07% 98.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS