[SUNCON] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
SunCon Q1 2017_xlsx.pdf 
