Highlights

[SUNCON] QoQ Quarter Result on 2018-03-31 [#1]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 17-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     12.72%    YoY -     6.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 626,015 557,317 544,275 529,228 748,167 491,360 417,232 30.96%
  QoQ % 12.33% 2.40% 2.84% -29.26% 52.26% 17.77% -
  Horiz. % 150.04% 133.57% 130.45% 126.84% 179.32% 117.77% 100.00%
PBT 47,267 46,927 45,168 43,704 44,173 43,072 42,768 6.88%
  QoQ % 0.72% 3.89% 3.35% -1.06% 2.56% 0.71% -
  Horiz. % 110.52% 109.72% 105.61% 102.19% 103.29% 100.71% 100.00%
Tax -10,437 -10,426 -9,290 -7,881 -12,045 -8,594 -6,070 43.38%
  QoQ % -0.11% -12.23% -17.88% 34.57% -40.16% -41.58% -
  Horiz. % 171.94% 171.76% 153.05% 129.84% 198.43% 141.58% 100.00%
NP 36,830 36,501 35,878 35,823 32,128 34,478 36,698 0.24%
  QoQ % 0.90% 1.74% 0.15% 11.50% -6.82% -6.05% -
  Horiz. % 100.36% 99.46% 97.77% 97.62% 87.55% 93.95% 100.00%
NP to SH 36,573 36,413 35,857 35,850 31,804 34,586 36,763 -0.34%
  QoQ % 0.44% 1.55% 0.02% 12.72% -8.04% -5.92% -
  Horiz. % 99.48% 99.05% 97.54% 97.52% 86.51% 94.08% 100.00%
Tax Rate 22.08 % 22.22 % 20.57 % 18.03 % 27.27 % 19.95 % 14.19 % 34.17%
  QoQ % -0.63% 8.02% 14.09% -33.88% 36.69% 40.59% -
  Horiz. % 155.60% 156.59% 144.96% 127.06% 192.18% 140.59% 100.00%
Total Cost 589,185 520,816 508,397 493,405 716,039 456,882 380,534 33.73%
  QoQ % 13.13% 2.44% 3.04% -31.09% 56.72% 20.06% -
  Horiz. % 154.83% 136.86% 133.60% 129.66% 188.17% 120.06% 100.00%
Net Worth 594,433 555,665 568,588 581,510 555,665 542,743 542,743 6.23%
  QoQ % 6.98% -2.27% -2.22% 4.65% 2.38% 0.00% -
  Horiz. % 109.52% 102.38% 104.76% 107.14% 102.38% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 45,228 - 45,228 - 51,689 38,767 38,767 10.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 116.67% 0.00% 116.67% 0.00% 133.33% 100.00% 100.00%
Div Payout % 123.67 % - % 126.14 % - % 162.53 % 112.09 % 105.45 % 11.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 45.00% 6.30% -
  Horiz. % 117.28% 0.00% 119.62% 0.00% 154.13% 106.30% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 594,433 555,665 568,588 581,510 555,665 542,743 542,743 6.23%
  QoQ % 6.98% -2.27% -2.22% 4.65% 2.38% 0.00% -
  Horiz. % 109.52% 102.38% 104.76% 107.14% 102.38% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.88 % 6.55 % 6.59 % 6.77 % 4.29 % 7.02 % 8.80 % -23.51%
  QoQ % -10.23% -0.61% -2.66% 57.81% -38.89% -20.23% -
  Horiz. % 66.82% 74.43% 74.89% 76.93% 48.75% 79.77% 100.00%
ROE 6.15 % 6.55 % 6.31 % 6.16 % 5.72 % 6.37 % 6.77 % -6.19%
  QoQ % -6.11% 3.80% 2.44% 7.69% -10.20% -5.91% -
  Horiz. % 90.84% 96.75% 93.21% 90.99% 84.49% 94.09% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.44 43.13 42.12 40.95 57.90 38.02 32.29 30.95%
  QoQ % 12.31% 2.40% 2.86% -29.27% 52.29% 17.75% -
  Horiz. % 150.02% 133.57% 130.44% 126.82% 179.31% 117.75% 100.00%
EPS 2.83 2.82 2.78 2.77 2.46 2.68 2.84 -0.23%
  QoQ % 0.35% 1.44% 0.36% 12.60% -8.21% -5.63% -
  Horiz. % 99.65% 99.30% 97.89% 97.54% 86.62% 94.37% 100.00%
DPS 3.50 0.00 3.50 0.00 4.00 3.00 3.00 10.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 116.67% 0.00% 116.67% 0.00% 133.33% 100.00% 100.00%
NAPS 0.4600 0.4300 0.4400 0.4500 0.4300 0.4200 0.4200 6.23%
  QoQ % 6.98% -2.27% -2.22% 4.65% 2.38% 0.00% -
  Horiz. % 109.52% 102.38% 104.76% 107.14% 102.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.44 43.13 42.12 40.95 57.90 38.02 32.29 30.95%
  QoQ % 12.31% 2.40% 2.86% -29.27% 52.29% 17.75% -
  Horiz. % 150.02% 133.57% 130.44% 126.82% 179.31% 117.75% 100.00%
EPS 2.83 2.82 2.78 2.77 2.46 2.68 2.84 -0.23%
  QoQ % 0.35% 1.44% 0.36% 12.60% -8.21% -5.63% -
  Horiz. % 99.65% 99.30% 97.89% 97.54% 86.62% 94.37% 100.00%
DPS 3.50 0.00 3.50 0.00 4.00 3.00 3.00 10.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 116.67% 0.00% 116.67% 0.00% 133.33% 100.00% 100.00%
NAPS 0.4600 0.4300 0.4400 0.4500 0.4300 0.4200 0.4200 6.23%
  QoQ % 6.98% -2.27% -2.22% 4.65% 2.38% 0.00% -
  Horiz. % 109.52% 102.38% 104.76% 107.14% 102.38% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.3300 1.8200 1.8100 2.0600 2.5100 2.2800 2.0200 -
P/RPS 2.75 4.22 4.30 5.03 4.34 6.00 6.26 -42.13%
  QoQ % -34.83% -1.86% -14.51% 15.90% -27.67% -4.15% -
  Horiz. % 43.93% 67.41% 68.69% 80.35% 69.33% 95.85% 100.00%
P/EPS 46.99 64.59 65.23 74.25 101.99 85.19 71.00 -24.00%
  QoQ % -27.25% -0.98% -12.15% -27.20% 19.72% 19.99% -
  Horiz. % 66.18% 90.97% 91.87% 104.58% 143.65% 119.99% 100.00%
EY 2.13 1.55 1.53 1.35 0.98 1.17 1.41 31.56%
  QoQ % 37.42% 1.31% 13.33% 37.76% -16.24% -17.02% -
  Horiz. % 151.06% 109.93% 108.51% 95.74% 69.50% 82.98% 100.00%
DY 2.63 0.00 1.93 0.00 1.59 1.32 1.49 45.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.45% -11.41% -
  Horiz. % 176.51% 0.00% 129.53% 0.00% 106.71% 88.59% 100.00%
P/NAPS 2.89 4.23 4.11 4.58 5.84 5.43 4.81 -28.73%
  QoQ % -31.68% 2.92% -10.26% -21.58% 7.55% 12.89% -
  Horiz. % 60.08% 87.94% 85.45% 95.22% 121.41% 112.89% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 19/11/18 16/08/18 17/05/18 26/02/18 20/11/17 24/08/17 -
Price 1.7300 1.6100 2.0200 2.1500 2.4600 2.4000 2.3200 -
P/RPS 3.57 3.73 4.80 5.25 4.25 6.31 7.19 -37.22%
  QoQ % -4.29% -22.29% -8.57% 23.53% -32.65% -12.24% -
  Horiz. % 49.65% 51.88% 66.76% 73.02% 59.11% 87.76% 100.00%
P/EPS 61.13 57.14 72.80 77.50 99.95 89.67 81.55 -17.44%
  QoQ % 6.98% -21.51% -6.06% -22.46% 11.46% 9.96% -
  Horiz. % 74.96% 70.07% 89.27% 95.03% 122.56% 109.96% 100.00%
EY 1.64 1.75 1.37 1.29 1.00 1.12 1.23 21.08%
  QoQ % -6.29% 27.74% 6.20% 29.00% -10.71% -8.94% -
  Horiz. % 133.33% 142.28% 111.38% 104.88% 81.30% 91.06% 100.00%
DY 2.02 0.00 1.73 0.00 1.63 1.25 1.29 34.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 30.40% -3.10% -
  Horiz. % 156.59% 0.00% 134.11% 0.00% 126.36% 96.90% 100.00%
P/NAPS 3.76 3.74 4.59 4.78 5.72 5.71 5.52 -22.53%
  QoQ % 0.53% -18.52% -3.97% -16.43% 0.18% 3.44% -
  Horiz. % 68.12% 67.75% 83.15% 86.59% 103.62% 103.44% 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.
 


 

281  242  538  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 ICON 0.29+0.17 
 THHEAVY 0.13-0.005 
 HSI-C7K 0.37+0.06 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers