[SUNCON] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -29.44%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,498,648 1,729,155 1,470,060 1,660,934 1,820,808 1,552,652 1,233,888 60.13%
PBT 188,680 152,245 81,657 73,528 108,996 101,102 79,366 78.22%
Tax -46,124 -41,495 -20,644 -21,046 -27,740 -27,777 -21,677 65.50%
NP 142,556 110,750 61,013 52,482 81,256 73,325 57,689 82.88%
-
NP to SH 138,072 112,588 63,814 57,130 80,964 72,786 56,781 80.92%
-
Tax Rate 24.45% 27.26% 25.28% 28.62% 25.45% 27.47% 27.31% -
Total Cost 2,356,092 1,618,405 1,409,046 1,608,452 1,739,552 1,479,327 1,176,198 58.97%
-
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 67,691 21,489 32,233 - 51,574 21,489 -
Div Payout % - 60.12% 33.67% 56.42% - 70.86% 37.85% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.71% 6.40% 4.15% 3.16% 4.46% 4.72% 4.68% -
ROE 18.79% 16.17% 10.10% 9.04% 12.31% 11.52% 9.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 193.79 134.11 114.01 128.82 141.22 120.42 95.70 60.12%
EPS 10.72 8.73 4.95 4.44 6.28 5.64 4.40 81.16%
DPS 0.00 5.25 1.67 2.50 0.00 4.00 1.67 -
NAPS 0.57 0.54 0.49 0.49 0.51 0.49 0.47 13.73%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 193.36 133.81 113.76 128.53 140.90 120.15 95.48 60.13%
EPS 10.68 8.71 4.94 4.42 6.27 5.63 4.39 80.98%
DPS 0.00 5.24 1.66 2.49 0.00 3.99 1.66 -
NAPS 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 13.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.72 1.56 1.63 1.66 1.80 1.88 1.84 -
P/RPS 0.89 1.16 1.43 1.29 1.27 1.56 1.92 -40.13%
P/EPS 16.06 17.87 32.93 37.46 28.67 33.30 41.78 -47.16%
EY 6.23 5.60 3.04 2.67 3.49 3.00 2.39 89.51%
DY 0.00 3.37 1.02 1.51 0.00 2.13 0.91 -
P/NAPS 3.02 2.89 3.33 3.39 3.53 3.84 3.91 -15.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 -
Price 1.58 1.48 1.56 1.58 1.68 1.66 1.83 -
P/RPS 0.82 1.10 1.37 1.23 1.19 1.38 1.91 -43.11%
P/EPS 14.75 16.95 31.52 35.66 26.75 29.41 41.55 -49.89%
EY 6.78 5.90 3.17 2.80 3.74 3.40 2.41 99.41%
DY 0.00 3.55 1.07 1.58 0.00 2.41 0.91 -
P/NAPS 2.77 2.74 3.18 3.22 3.29 3.39 3.89 -20.27%

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