Highlights

[SUNCON] YoY Quarter Result on 2019-09-30 [#3]

Stock [SUNCON]: SUNWAY CONSTRUCTION GROUP BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     0.89%    YoY -     -8.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Revenue 402,582 557,317 491,360 381,054 450,295 0  -  -
  YoY % -27.76% 13.42% 28.95% -15.38% 0.00% - -
  Horiz. % 89.40% 123.77% 109.12% 84.62% 100.00% - -
PBT 35,562 46,927 43,072 40,396 30,141 0  -  -
  YoY % -24.22% 8.95% 6.62% 34.02% 0.00% - -
  Horiz. % 117.99% 155.69% 142.90% 134.02% 100.00% - -
Tax -2,538 -10,426 -8,594 -9,116 -4,949 0  -  -
  YoY % 75.66% -21.32% 5.73% -84.20% 0.00% - -
  Horiz. % 51.28% 210.67% 173.65% 184.20% 100.00% - -
NP 33,024 36,501 34,478 31,280 25,192 0  -  -
  YoY % -9.53% 5.87% 10.22% 24.17% 0.00% - -
  Horiz. % 131.09% 144.89% 136.86% 124.17% 100.00% - -
NP to SH 33,482 36,413 34,586 31,135 25,655 0  -  -
  YoY % -8.05% 5.28% 11.08% 21.36% 0.00% - -
  Horiz. % 130.51% 141.93% 134.81% 121.36% 100.00% - -
Tax Rate 7.14 % 22.22 % 19.95 % 22.57 % 16.42 % - %  -  % -
  YoY % -67.87% 11.38% -11.61% 37.45% 0.00% - -
  Horiz. % 43.48% 135.32% 121.50% 137.45% 100.00% - -
Total Cost 369,558 520,816 456,882 349,774 425,103 0  -  -
  YoY % -29.04% 13.99% 30.62% -17.72% 0.00% - -
  Horiz. % 86.93% 122.52% 107.48% 82.28% 100.00% - -
Net Worth 593,105 555,665 542,743 452,286 426,441 -  -  -
  YoY % 6.74% 2.38% 20.00% 6.06% 0.00% - -
  Horiz. % 139.08% 130.30% 127.27% 106.06% 100.00% - -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Div - - 38,767 - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 112.09 % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Net Worth 593,105 555,665 542,743 452,286 426,441 -  -  -
  YoY % 6.74% 2.38% 20.00% 6.06% 0.00% - -
  Horiz. % 139.08% 130.30% 127.27% 106.06% 100.00% - -
NOSH 1,289,359 1,292,246 1,292,246 1,292,246 1,292,246 -  -  -
  YoY % -0.22% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 99.78% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
NP Margin 8.20 % 6.55 % 7.02 % 8.21 % 5.59 % - %  -  % -
  YoY % 25.19% -6.70% -14.49% 46.87% 0.00% - -
  Horiz. % 146.69% 117.17% 125.58% 146.87% 100.00% - -
ROE 5.65 % 6.55 % 6.37 % 6.88 % 6.02 % - %  -  % -
  YoY % -13.74% 2.83% -7.41% 14.29% 0.00% - -
  Horiz. % 93.85% 108.80% 105.81% 114.29% 100.00% - -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
RPS 31.22 43.13 38.02 29.49 34.85 -  -  -
  YoY % -27.61% 13.44% 28.93% -15.38% 0.00% - -
  Horiz. % 89.58% 123.76% 109.10% 84.62% 100.00% - -
EPS 2.60 2.82 2.68 2.41 1.98 0.00  -  -
  YoY % -7.80% 5.22% 11.20% 21.72% 0.00% - -
  Horiz. % 131.31% 142.42% 135.35% 121.72% 100.00% - -
DPS 0.00 0.00 3.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4600 0.4300 0.4200 0.3500 0.3300 -  -  -
  YoY % 6.98% 2.38% 20.00% 6.06% 0.00% - -
  Horiz. % 139.39% 130.30% 127.27% 106.06% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
RPS 31.15 43.13 38.02 29.49 34.85 -  -  -
  YoY % -27.78% 13.44% 28.93% -15.38% 0.00% - -
  Horiz. % 89.38% 123.76% 109.10% 84.62% 100.00% - -
EPS 2.59 2.82 2.68 2.41 1.98 0.00  -  -
  YoY % -8.16% 5.22% 11.20% 21.72% 0.00% - -
  Horiz. % 130.81% 142.42% 135.35% 121.72% 100.00% - -
DPS 0.00 0.00 3.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4590 0.4300 0.4200 0.3500 0.3300 -  -  -
  YoY % 6.74% 2.38% 20.00% 6.06% 0.00% - -
  Horiz. % 139.09% 130.30% 127.27% 106.06% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -  -  -
Price 2.0500 1.8200 2.2800 1.6300 1.1700 0.0000  -  -
P/RPS 6.57 4.22 6.00 5.53 3.36 0.00  -  -
  YoY % 55.69% -29.67% 8.50% 64.58% 0.00% - -
  Horiz. % 195.54% 125.60% 178.57% 164.58% 100.00% - -
P/EPS 78.94 64.59 85.19 67.65 58.93 0.00  -  -
  YoY % 22.22% -24.18% 25.93% 14.80% 0.00% - -
  Horiz. % 133.96% 109.60% 144.56% 114.80% 100.00% - -
EY 1.27 1.55 1.17 1.48 1.70 0.00  -  -
  YoY % -18.06% 32.48% -20.95% -12.94% 0.00% - -
  Horiz. % 74.71% 91.18% 68.82% 87.06% 100.00% - -
DY 0.00 0.00 1.32 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 4.46 4.23 5.43 4.66 3.55 0.00  -  -
  YoY % 5.44% -22.10% 16.52% 31.27% 0.00% - -
  Horiz. % 125.63% 119.15% 152.96% 131.27% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Date 19/11/19 19/11/18 20/11/17 22/11/16 24/11/15 -  -  -
Price 1.9800 1.6100 2.4000 1.6200 1.3900 0.0000  -  -
P/RPS 6.34 3.73 6.31 5.49 3.99 0.00  -  -
  YoY % 69.97% -40.89% 14.94% 37.59% 0.00% - -
  Horiz. % 158.90% 93.48% 158.15% 137.59% 100.00% - -
P/EPS 76.25 57.14 89.67 67.24 70.01 0.00  -  -
  YoY % 33.44% -36.28% 33.36% -3.96% 0.00% - -
  Horiz. % 108.91% 81.62% 128.08% 96.04% 100.00% - -
EY 1.31 1.75 1.12 1.49 1.43 0.00  -  -
  YoY % -25.14% 56.25% -24.83% 4.20% 0.00% - -
  Horiz. % 91.61% 122.38% 78.32% 104.20% 100.00% - -
DY 0.00 0.00 1.25 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 4.30 3.74 5.71 4.63 4.21 0.00  -  -
  YoY % 14.97% -34.50% 23.33% 9.98% 0.00% - -
  Horiz. % 102.14% 88.84% 135.63% 109.98% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers