Highlights

[SUNCON] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 365,826 440,035 529,228 419,531 424,351 496,067 0 -
  YoY % -16.86% -16.85% 26.15% -1.14% -14.46% 0.00% -
  Horiz. % 73.75% 88.70% 106.68% 84.57% 85.54% 100.00% -
PBT 21,225 40,127 43,704 43,298 37,521 39,616 0 -
  YoY % -47.11% -8.18% 0.94% 15.40% -5.29% 0.00% -
  Horiz. % 53.58% 101.29% 110.32% 109.29% 94.71% 100.00% -
Tax -4,313 -8,494 -7,881 -9,518 -8,466 -5,233 0 -
  YoY % 49.22% -7.78% 17.20% -12.43% -61.78% 0.00% -
  Horiz. % 82.42% 162.32% 150.60% 181.88% 161.78% 100.00% -
NP 16,912 31,633 35,823 33,780 29,055 34,383 0 -
  YoY % -46.54% -11.70% 6.05% 16.26% -15.50% 0.00% -
  Horiz. % 49.19% 92.00% 104.19% 98.25% 84.50% 100.00% -
NP to SH 16,350 31,018 35,850 33,793 29,055 34,366 0 -
  YoY % -47.29% -13.48% 6.09% 16.31% -15.45% 0.00% -
  Horiz. % 47.58% 90.26% 104.32% 98.33% 84.55% 100.00% -
Tax Rate 20.32 % 21.17 % 18.03 % 21.98 % 22.56 % 13.21 % - % -
  YoY % -4.02% 17.42% -17.97% -2.57% 70.78% 0.00% -
  Horiz. % 153.82% 160.26% 136.49% 166.39% 170.78% 100.00% -
Total Cost 348,914 408,402 493,405 385,751 395,296 461,684 0 -
  YoY % -14.57% -17.23% 27.91% -2.41% -14.38% 0.00% -
  Horiz. % 75.57% 88.46% 106.87% 83.55% 85.62% 100.00% -
Net Worth 644,679 620,278 581,510 529,820 478,131 439,363 - -
  YoY % 3.93% 6.67% 9.76% 10.81% 8.82% 0.00% -
  Horiz. % 146.73% 141.18% 132.35% 120.59% 108.82% 100.00% -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 32,306 2,584 - - -
  YoY % 0.00% 0.00% 0.00% 1,150.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,250.00% 100.00% - -
Div Payout % - % - % - % 95.60 % 8.90 % - % - % -
  YoY % 0.00% 0.00% 0.00% 974.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,074.16% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 644,679 620,278 581,510 529,820 478,131 439,363 - -
  YoY % 3.93% 6.67% 9.76% 10.81% 8.82% 0.00% -
  Horiz. % 146.73% 141.18% 132.35% 120.59% 108.82% 100.00% -
NOSH 1,289,359 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 - -
  YoY % -0.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.78% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.62 % 7.19 % 6.77 % 8.05 % 6.85 % 6.93 % - % -
  YoY % -35.74% 6.20% -15.90% 17.52% -1.15% 0.00% -
  Horiz. % 66.67% 103.75% 97.69% 116.16% 98.85% 100.00% -
ROE 2.54 % 5.00 % 6.16 % 6.38 % 6.08 % 7.82 % - % -
  YoY % -49.20% -18.83% -3.45% 4.93% -22.25% 0.00% -
  Horiz. % 32.48% 63.94% 78.77% 81.59% 77.75% 100.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 28.37 34.05 40.95 32.47 32.84 38.39 - -
  YoY % -16.68% -16.85% 26.12% -1.13% -14.46% 0.00% -
  Horiz. % 73.90% 88.69% 106.67% 84.58% 85.54% 100.00% -
EPS 1.27 2.40 2.77 2.61 2.25 2.66 0.00 -
  YoY % -47.08% -13.36% 6.13% 16.00% -15.41% 0.00% -
  Horiz. % 47.74% 90.23% 104.14% 98.12% 84.59% 100.00% -
DPS 0.00 0.00 0.00 2.50 0.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 1,150.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,250.00% 100.00% - -
NAPS 0.5000 0.4800 0.4500 0.4100 0.3700 0.3400 - -
  YoY % 4.17% 6.67% 9.76% 10.81% 8.82% 0.00% -
  Horiz. % 147.06% 141.18% 132.35% 120.59% 108.82% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 28.31 34.05 40.95 32.47 32.84 38.39 - -
  YoY % -16.86% -16.85% 26.12% -1.13% -14.46% 0.00% -
  Horiz. % 73.74% 88.69% 106.67% 84.58% 85.54% 100.00% -
EPS 1.27 2.40 2.77 2.61 2.25 2.66 0.00 -
  YoY % -47.08% -13.36% 6.13% 16.00% -15.41% 0.00% -
  Horiz. % 47.74% 90.23% 104.14% 98.12% 84.59% 100.00% -
DPS 0.00 0.00 0.00 2.50 0.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 1,150.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,250.00% 100.00% - -
NAPS 0.4989 0.4800 0.4500 0.4100 0.3700 0.3400 - -
  YoY % 3.94% 6.67% 9.76% 10.81% 8.82% 0.00% -
  Horiz. % 146.74% 141.18% 132.35% 120.59% 108.82% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - - -
Price 1.5100 1.9100 2.0600 1.7600 1.6200 0.0000 0.0000 -
P/RPS 5.32 5.61 5.03 5.42 4.93 0.00 0.00 -
  YoY % -5.17% 11.53% -7.20% 9.94% 0.00% 0.00% -
  Horiz. % 107.91% 113.79% 102.03% 109.94% 100.00% - -
P/EPS 119.08 79.57 74.25 67.30 72.05 0.00 0.00 -
  YoY % 49.65% 7.16% 10.33% -6.59% 0.00% 0.00% -
  Horiz. % 165.27% 110.44% 103.05% 93.41% 100.00% - -
EY 0.84 1.26 1.35 1.49 1.39 0.00 0.00 -
  YoY % -33.33% -6.67% -9.40% 7.19% 0.00% 0.00% -
  Horiz. % 60.43% 90.65% 97.12% 107.19% 100.00% - -
DY 0.00 0.00 0.00 1.42 0.12 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 1,083.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,183.33% 100.00% - -
P/NAPS 3.02 3.98 4.58 4.29 4.38 0.00 0.00 -
  YoY % -24.12% -13.10% 6.76% -2.05% 0.00% 0.00% -
  Horiz. % 68.95% 90.87% 104.57% 97.95% 100.00% - -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 16/05/19 17/05/18 25/05/17 26/05/16 - - -
Price 1.9600 1.9400 2.1500 2.0700 1.5300 0.0000 0.0000 -
P/RPS 6.91 5.70 5.25 6.38 4.66 0.00 0.00 -
  YoY % 21.23% 8.57% -17.71% 36.91% 0.00% 0.00% -
  Horiz. % 148.28% 122.32% 112.66% 136.91% 100.00% - -
P/EPS 154.57 80.82 77.50 79.16 68.05 0.00 0.00 -
  YoY % 91.25% 4.28% -2.10% 16.33% 0.00% 0.00% -
  Horiz. % 227.14% 118.77% 113.89% 116.33% 100.00% - -
EY 0.65 1.24 1.29 1.26 1.47 0.00 0.00 -
  YoY % -47.58% -3.88% 2.38% -14.29% 0.00% 0.00% -
  Horiz. % 44.22% 84.35% 87.76% 85.71% 100.00% - -
DY 0.00 0.00 0.00 1.21 0.13 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 830.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 930.77% 100.00% - -
P/NAPS 3.92 4.04 4.78 5.05 4.14 0.00 0.00 -
  YoY % -2.97% -15.48% -5.35% 21.98% 0.00% 0.00% -
  Horiz. % 94.69% 97.58% 115.46% 121.98% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS