Highlights

[SUNCON] QoQ TTM Result on 2017-06-30 [#2]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     4.26%    YoY -     16.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,185,987 2,076,290 1,881,272 1,770,966 1,784,024 1,788,844 1,705,971 17.99%
  QoQ % 5.28% 10.37% 6.23% -0.73% -0.27% 4.86% -
  Horiz. % 128.14% 121.71% 110.28% 103.81% 104.58% 104.86% 100.00%
PBT 173,717 174,177 167,645 164,969 160,315 153,672 145,428 12.59%
  QoQ % -0.26% 3.90% 1.62% 2.90% 4.32% 5.67% -
  Horiz. % 119.45% 119.77% 115.28% 113.44% 110.24% 105.67% 100.00%
Tax -34,590 -36,227 -29,835 -30,357 -31,091 -30,039 -23,418 29.73%
  QoQ % 4.52% -21.42% 1.72% 2.36% -3.50% -28.27% -
  Horiz. % 147.71% 154.70% 127.40% 129.63% 132.77% 128.27% 100.00%
NP 139,127 137,950 137,810 134,612 129,224 123,633 122,010 9.16%
  QoQ % 0.85% 0.10% 2.38% 4.17% 4.52% 1.33% -
  Horiz. % 114.03% 113.06% 112.95% 110.33% 105.91% 101.33% 100.00%
NP to SH 139,003 137,812 138,061 134,610 129,112 123,508 120,800 9.82%
  QoQ % 0.86% -0.18% 2.56% 4.26% 4.54% 2.24% -
  Horiz. % 115.07% 114.08% 114.29% 111.43% 106.88% 102.24% 100.00%
Tax Rate 19.91 % 20.80 % 17.80 % 18.40 % 19.39 % 19.55 % 16.10 % 15.23%
  QoQ % -4.28% 16.85% -3.26% -5.11% -0.82% 21.43% -
  Horiz. % 123.66% 129.19% 110.56% 114.29% 120.43% 121.43% 100.00%
Total Cost 2,046,860 1,938,340 1,743,462 1,636,354 1,654,800 1,665,211 1,583,961 18.66%
  QoQ % 5.60% 11.18% 6.55% -1.11% -0.63% 5.13% -
  Horiz. % 129.22% 122.37% 110.07% 103.31% 104.47% 105.13% 100.00%
Net Worth 581,510 555,665 542,743 542,743 529,820 491,053 452,286 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 129,224 161,530 109,840 71,073 64,612 34,890 34,890 139.57%
  QoQ % -20.00% 47.06% 54.55% 10.00% 85.19% 0.00% -
  Horiz. % 370.37% 462.96% 314.81% 203.70% 185.19% 100.00% 100.00%
Div Payout % 92.97 % 117.21 % 79.56 % 52.80 % 50.04 % 28.25 % 28.88 % 118.18%
  QoQ % -20.68% 47.32% 50.68% 5.52% 77.13% -2.18% -
  Horiz. % 321.92% 405.85% 275.48% 182.83% 173.27% 97.82% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 581,510 555,665 542,743 542,743 529,820 491,053 452,286 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.36 % 6.64 % 7.33 % 7.60 % 7.24 % 6.91 % 7.15 % -7.52%
  QoQ % -4.22% -9.41% -3.55% 4.97% 4.78% -3.36% -
  Horiz. % 88.95% 92.87% 102.52% 106.29% 101.26% 96.64% 100.00%
ROE 23.90 % 24.80 % 25.44 % 24.80 % 24.37 % 25.15 % 26.71 % -7.15%
  QoQ % -3.63% -2.52% 2.58% 1.76% -3.10% -5.84% -
  Horiz. % 89.48% 92.85% 95.25% 92.85% 91.24% 94.16% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 169.16 160.67 145.58 137.05 138.06 138.43 132.02 17.99%
  QoQ % 5.28% 10.37% 6.22% -0.73% -0.27% 4.86% -
  Horiz. % 128.13% 121.70% 110.27% 103.81% 104.58% 104.86% 100.00%
EPS 10.76 10.66 10.68 10.42 9.99 9.56 9.35 9.83%
  QoQ % 0.94% -0.19% 2.50% 4.30% 4.50% 2.25% -
  Horiz. % 115.08% 114.01% 114.22% 111.44% 106.84% 102.25% 100.00%
DPS 10.00 12.50 8.50 5.50 5.00 2.70 2.70 139.57%
  QoQ % -20.00% 47.06% 54.55% 10.00% 85.19% 0.00% -
  Horiz. % 370.37% 462.96% 314.81% 203.70% 185.19% 100.00% 100.00%
NAPS 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 169.16 160.67 145.58 137.05 138.06 138.43 132.02 17.99%
  QoQ % 5.28% 10.37% 6.22% -0.73% -0.27% 4.86% -
  Horiz. % 128.13% 121.70% 110.27% 103.81% 104.58% 104.86% 100.00%
EPS 10.76 10.66 10.68 10.42 9.99 9.56 9.35 9.83%
  QoQ % 0.94% -0.19% 2.50% 4.30% 4.50% 2.25% -
  Horiz. % 115.08% 114.01% 114.22% 111.44% 106.84% 102.25% 100.00%
DPS 10.00 12.50 8.50 5.50 5.00 2.70 2.70 139.57%
  QoQ % -20.00% 47.06% 54.55% 10.00% 85.19% 0.00% -
  Horiz. % 370.37% 462.96% 314.81% 203.70% 185.19% 100.00% 100.00%
NAPS 0.4500 0.4300 0.4200 0.4200 0.4100 0.3800 0.3500 18.26%
  QoQ % 4.65% 2.38% 0.00% 2.44% 7.89% 8.57% -
  Horiz. % 128.57% 122.86% 120.00% 120.00% 117.14% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0600 2.5100 2.2800 2.0200 1.7600 1.7000 1.6300 -
P/RPS 1.22 1.56 1.57 1.47 1.27 1.23 1.23 -0.54%
  QoQ % -21.79% -0.64% 6.80% 15.75% 3.25% 0.00% -
  Horiz. % 99.19% 126.83% 127.64% 119.51% 103.25% 100.00% 100.00%
P/EPS 19.15 23.54 21.34 19.39 17.62 17.79 17.44 6.44%
  QoQ % -18.65% 10.31% 10.06% 10.05% -0.96% 2.01% -
  Horiz. % 109.81% 134.98% 122.36% 111.18% 101.03% 102.01% 100.00%
EY 5.22 4.25 4.69 5.16 5.68 5.62 5.74 -6.14%
  QoQ % 22.82% -9.38% -9.11% -9.15% 1.07% -2.09% -
  Horiz. % 90.94% 74.04% 81.71% 89.90% 98.95% 97.91% 100.00%
DY 4.85 4.98 3.73 2.72 2.84 1.59 1.66 104.51%
  QoQ % -2.61% 33.51% 37.13% -4.23% 78.62% -4.22% -
  Horiz. % 292.17% 300.00% 224.70% 163.86% 171.08% 95.78% 100.00%
P/NAPS 4.58 5.84 5.43 4.81 4.29 4.47 4.66 -1.15%
  QoQ % -21.58% 7.55% 12.89% 12.12% -4.03% -4.08% -
  Horiz. % 98.28% 125.32% 116.52% 103.22% 92.06% 95.92% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 2.1500 2.4600 2.4000 2.3200 2.0700 1.8000 1.6200 -
P/RPS 1.27 1.53 1.65 1.69 1.50 1.30 1.23 2.16%
  QoQ % -16.99% -7.27% -2.37% 12.67% 15.38% 5.69% -
  Horiz. % 103.25% 124.39% 134.15% 137.40% 121.95% 105.69% 100.00%
P/EPS 19.99 23.07 22.46 22.27 20.72 18.83 17.33 10.00%
  QoQ % -13.35% 2.72% 0.85% 7.48% 10.04% 8.66% -
  Horiz. % 115.35% 133.12% 129.60% 128.51% 119.56% 108.66% 100.00%
EY 5.00 4.34 4.45 4.49 4.83 5.31 5.77 -9.12%
  QoQ % 15.21% -2.47% -0.89% -7.04% -9.04% -7.97% -
  Horiz. % 86.66% 75.22% 77.12% 77.82% 83.71% 92.03% 100.00%
DY 4.65 5.08 3.54 2.37 2.42 1.50 1.67 98.04%
  QoQ % -8.46% 43.50% 49.37% -2.07% 61.33% -10.18% -
  Horiz. % 278.44% 304.19% 211.98% 141.92% 144.91% 89.82% 100.00%
P/NAPS 4.78 5.72 5.71 5.52 5.05 4.74 4.63 2.15%
  QoQ % -16.43% 0.18% 3.44% 9.31% 6.54% 2.38% -
  Horiz. % 103.24% 123.54% 123.33% 119.22% 109.07% 102.38% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers