[SUNCON] YoY Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 140,181 440,175 544,275 417,232 430,290 500,221 0 - YoY % -68.15% -19.13% 30.45% -3.03% -13.98% 0.00% - Horiz. % 28.02% 88.00% 108.81% 83.41% 86.02% 100.00% -
PBT 2,340 41,200 45,168 42,768 38,114 41,596 0 - YoY % -94.32% -8.78% 5.61% 12.21% -8.37% 0.00% - Horiz. % 5.63% 99.05% 108.59% 102.82% 91.63% 100.00% -
Tax -215 -8,228 -9,290 -6,070 -6,804 -3,798 0 - YoY % 97.39% 11.43% -53.05% 10.79% -79.15% 0.00% - Horiz. % 5.66% 216.64% 244.60% 159.82% 179.15% 100.00% -
NP 2,125 32,972 35,878 36,698 31,310 37,798 0 - YoY % -93.56% -8.10% -2.23% 17.21% -17.16% 0.00% - Horiz. % 5.62% 87.23% 94.92% 97.09% 82.84% 100.00% -
NP to SH 2,193 33,185 35,857 36,763 31,265 37,798 0 - YoY % -93.39% -7.45% -2.46% 17.59% -17.28% 0.00% - Horiz. % 5.80% 87.80% 94.86% 97.26% 82.72% 100.00% -
Tax Rate 9.19 % 19.97 % 20.57 % 14.19 % 17.85 % 9.13 % - % - YoY % -53.98% -2.92% 44.96% -20.50% 95.51% 0.00% - Horiz. % 100.66% 218.73% 225.30% 155.42% 195.51% 100.00% -
Total Cost 138,056 407,203 508,397 380,534 398,980 462,423 0 - YoY % -66.10% -19.90% 33.60% -4.62% -13.72% 0.00% - Horiz. % 29.85% 88.06% 109.94% 82.29% 86.28% 100.00% -
Net Worth 593,105 605,998 568,588 542,743 452,286 387,673 - - YoY % -2.13% 6.58% 4.76% 20.00% 16.67% 0.00% - Horiz. % 152.99% 156.32% 146.67% 140.00% 116.67% 100.00% -
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 16,116 45,127 45,228 38,767 32,306 - - - YoY % -64.29% -0.22% 16.67% 20.00% 0.00% 0.00% - Horiz. % 49.89% 139.69% 140.00% 120.00% 100.00% - -
Div Payout % 734.93 % 135.99 % 126.14 % 105.45 % 103.33 % - % - % - YoY % 440.43% 7.81% 19.62% 2.05% 0.00% 0.00% - Horiz. % 711.25% 131.61% 122.07% 102.05% 100.00% - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 593,105 605,998 568,588 542,743 452,286 387,673 - - YoY % -2.13% 6.58% 4.76% 20.00% 16.67% 0.00% - Horiz. % 152.99% 156.32% 146.67% 140.00% 116.67% 100.00% -
NOSH 1,289,359 1,289,359 1,292,246 1,292,246 1,292,246 1,292,246 - - YoY % 0.00% -0.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.78% 99.78% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.52 % 7.49 % 6.59 % 8.80 % 7.28 % 7.56 % - % - YoY % -79.71% 13.66% -25.11% 20.88% -3.70% 0.00% - Horiz. % 20.11% 99.07% 87.17% 116.40% 96.30% 100.00% -
ROE 0.37 % 5.48 % 6.31 % 6.77 % 6.91 % 9.75 % - % - YoY % -93.25% -13.15% -6.79% -2.03% -29.13% 0.00% - Horiz. % 3.79% 56.21% 64.72% 69.44% 70.87% 100.00% -
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.87 34.14 42.12 32.29 33.30 38.71 - - YoY % -68.16% -18.95% 30.44% -3.03% -13.98% 0.00% - Horiz. % 28.08% 88.19% 108.81% 83.42% 86.02% 100.00% -
EPS 0.17 2.57 2.78 2.84 2.42 2.92 0.00 - YoY % -93.39% -7.55% -2.11% 17.36% -17.12% 0.00% - Horiz. % 5.82% 88.01% 95.21% 97.26% 82.88% 100.00% -
DPS 1.25 3.50 3.50 3.00 2.50 0.00 0.00 - YoY % -64.29% 0.00% 16.67% 20.00% 0.00% 0.00% - Horiz. % 50.00% 140.00% 140.00% 120.00% 100.00% - -
NAPS 0.4600 0.4700 0.4400 0.4200 0.3500 0.3000 - - YoY % -2.13% 6.82% 4.76% 20.00% 16.67% 0.00% - Horiz. % 153.33% 156.67% 146.67% 140.00% 116.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,292,246 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.85 34.06 42.12 32.29 33.30 38.71 - - YoY % -68.14% -19.14% 30.44% -3.03% -13.98% 0.00% - Horiz. % 28.03% 87.99% 108.81% 83.42% 86.02% 100.00% -
EPS 0.17 2.57 2.78 2.84 2.42 2.92 0.00 - YoY % -93.39% -7.55% -2.11% 17.36% -17.12% 0.00% - Horiz. % 5.82% 88.01% 95.21% 97.26% 82.88% 100.00% -
DPS 1.25 3.49 3.50 3.00 2.50 0.00 0.00 - YoY % -64.18% -0.29% 16.67% 20.00% 0.00% 0.00% - Horiz. % 50.00% 139.60% 140.00% 120.00% 100.00% - -
NAPS 0.4590 0.4689 0.4400 0.4200 0.3500 0.3000 - - YoY % -2.11% 6.57% 4.76% 20.00% 16.67% 0.00% - Horiz. % 153.00% 156.30% 146.67% 140.00% 116.67% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 - - -
Price 1.8800 2.0100 1.8100 2.0200 1.6000 0.0000 0.0000 -
P/RPS 17.29 5.89 4.30 6.26 4.81 0.00 0.00 - YoY % 193.55% 36.98% -31.31% 30.15% 0.00% 0.00% - Horiz. % 359.46% 122.45% 89.40% 130.15% 100.00% - -
P/EPS 1,105.33 78.10 65.23 71.00 66.13 0.00 0.00 - YoY % 1,315.28% 19.73% -8.13% 7.36% 0.00% 0.00% - Horiz. % 1,671.45% 118.10% 98.64% 107.36% 100.00% - -
EY 0.09 1.28 1.53 1.41 1.51 0.00 0.00 - YoY % -92.97% -16.34% 8.51% -6.62% 0.00% 0.00% - Horiz. % 5.96% 84.77% 101.32% 93.38% 100.00% - -
DY 0.66 1.74 1.93 1.49 1.56 0.00 0.00 - YoY % -62.07% -9.84% 29.53% -4.49% 0.00% 0.00% - Horiz. % 42.31% 111.54% 123.72% 95.51% 100.00% - -
P/NAPS 4.09 4.28 4.11 4.81 4.57 0.00 0.00 - YoY % -4.44% 4.14% -14.55% 5.25% 0.00% 0.00% - Horiz. % 89.50% 93.65% 89.93% 105.25% 100.00% - -
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 19/08/19 16/08/18 24/08/17 25/08/16 21/08/15 - -
Price 1.7900 2.0200 2.0200 2.3200 1.6400 1.0900 0.0000 -
P/RPS 16.46 5.92 4.80 7.19 4.93 2.82 0.00 - YoY % 178.04% 23.33% -33.24% 45.84% 74.82% 0.00% - Horiz. % 583.69% 209.93% 170.21% 254.96% 174.82% 100.00% -
P/EPS 1,052.42 78.48 72.80 81.55 67.78 37.27 0.00 - YoY % 1,241.00% 7.80% -10.73% 20.32% 81.86% 0.00% - Horiz. % 2,823.77% 210.57% 195.33% 218.81% 181.86% 100.00% -
EY 0.10 1.27 1.37 1.23 1.48 2.68 0.00 - YoY % -92.13% -7.30% 11.38% -16.89% -44.78% 0.00% - Horiz. % 3.73% 47.39% 51.12% 45.90% 55.22% 100.00% -
DY 0.70 1.73 1.73 1.29 1.52 0.00 0.00 - YoY % -59.54% 0.00% 34.11% -15.13% 0.00% 0.00% - Horiz. % 46.05% 113.82% 113.82% 84.87% 100.00% - -
P/NAPS 3.89 4.30 4.59 5.52 4.69 3.63 0.00 - YoY % -9.53% -6.32% -16.85% 17.70% 29.20% 0.00% - Horiz. % 107.16% 118.46% 126.45% 152.07% 129.20% 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.
Comment
SunCon Q2 2019.pdf 
