[SUNCON] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 3.8%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,678,124 1,788,844 1,647,593 1,709,282 1,697,404 1,916,859 1,928,777 -8.85%
PBT 173,192 153,672 154,708 151,270 150,084 140,750 148,470 10.80%
Tax -38,072 -30,039 -32,514 -30,540 -33,864 -13,012 -18,640 60.91%
NP 135,120 123,633 122,193 120,730 116,220 127,738 129,830 2.69%
-
NP to SH 135,172 123,508 121,940 120,640 116,220 127,164 130,425 2.40%
-
Tax Rate 21.98% 19.55% 21.02% 20.19% 22.56% 9.24% 12.55% -
Total Cost 1,543,004 1,665,211 1,525,400 1,588,552 1,581,184 1,789,121 1,798,946 -9.71%
-
Net Worth 529,820 491,445 452,286 452,286 478,131 452,286 426,441 15.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 129,224 84,063 111,994 167,991 10,337 - - -
Div Payout % 95.60% 68.06% 91.84% 139.25% 8.90% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 529,820 491,445 452,286 452,286 478,131 452,286 426,441 15.55%
NOSH 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.05% 6.91% 7.42% 7.06% 6.85% 6.66% 6.73% -
ROE 25.51% 25.13% 26.96% 26.67% 24.31% 28.12% 30.58% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 129.86 138.32 127.50 132.27 131.35 148.34 149.26 -8.85%
EPS 10.44 9.55 9.43 9.34 9.00 9.84 10.09 2.29%
DPS 10.00 6.50 8.67 13.00 0.80 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 129.86 138.32 127.50 132.27 131.35 148.34 149.26 -8.85%
EPS 10.44 9.55 9.43 9.34 9.00 9.84 10.09 2.29%
DPS 10.00 6.50 8.67 13.00 0.80 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.76 1.70 1.63 1.60 1.62 1.40 1.17 -
P/RPS 1.36 1.23 1.28 1.21 1.23 0.94 0.78 44.81%
P/EPS 16.83 17.80 17.27 17.14 18.01 14.23 11.59 28.20%
EY 5.94 5.62 5.79 5.83 5.55 7.03 8.63 -22.02%
DY 5.68 3.82 5.32 8.13 0.49 0.00 0.00 -
P/NAPS 4.29 4.47 4.66 4.57 4.38 4.00 3.55 13.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 24/11/15 -
Price 2.07 1.80 1.62 1.64 1.53 1.40 1.39 -
P/RPS 1.59 1.30 1.27 1.24 1.16 0.94 0.93 42.93%
P/EPS 19.79 18.85 17.17 17.57 17.01 14.23 13.77 27.32%
EY 5.05 5.31 5.82 5.69 5.88 7.03 7.26 -21.47%
DY 4.83 3.61 5.35 7.93 0.52 0.00 0.00 -
P/NAPS 5.05 4.74 4.63 4.69 4.14 4.00 4.21 12.88%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment