[SUNCON] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -3.21%
YoY- 133.93%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,088,512 2,155,231 2,202,402 2,365,098 2,498,648 1,729,155 1,470,060 26.40%
PBT 150,060 184,057 170,334 180,294 188,680 152,245 81,657 50.08%
Tax -35,496 -45,318 -46,026 -41,750 -46,124 -41,495 -20,644 43.57%
NP 114,564 138,739 124,308 138,544 142,556 110,750 61,013 52.25%
-
NP to SH 111,312 135,181 119,380 133,642 138,072 112,588 63,814 44.95%
-
Tax Rate 23.65% 24.62% 27.02% 23.16% 24.45% 27.26% 25.28% -
Total Cost 1,973,948 2,016,492 2,078,094 2,226,554 2,356,092 1,618,405 1,409,046 25.22%
-
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 70,914 51,574 77,361 - 67,691 21,489 -
Div Payout % - 52.46% 43.20% 57.89% - 60.12% 33.67% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.49% 6.44% 5.64% 5.86% 5.71% 6.40% 4.15% -
ROE 14.39% 18.39% 17.15% 18.85% 18.79% 16.17% 10.10% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 161.98 167.16 170.81 183.43 193.79 134.11 114.01 26.40%
EPS 8.64 10.49 9.27 10.38 10.72 8.73 4.95 45.01%
DPS 0.00 5.50 4.00 6.00 0.00 5.25 1.67 -
NAPS 0.60 0.57 0.54 0.55 0.57 0.54 0.49 14.46%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 161.62 166.78 170.43 183.02 193.36 133.81 113.76 26.40%
EPS 8.61 10.46 9.24 10.34 10.68 8.71 4.94 44.87%
DPS 0.00 5.49 3.99 5.99 0.00 5.24 1.66 -
NAPS 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 0.4889 14.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.66 1.56 1.50 1.51 1.72 1.56 1.63 -
P/RPS 1.02 0.93 0.88 0.82 0.89 1.16 1.43 -20.18%
P/EPS 19.23 14.88 16.20 14.57 16.06 17.87 32.93 -30.15%
EY 5.20 6.72 6.17 6.86 6.23 5.60 3.04 43.07%
DY 0.00 3.53 2.67 3.97 0.00 3.37 1.02 -
P/NAPS 2.77 2.74 2.78 2.75 3.02 2.89 3.33 -11.56%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 18/11/21 -
Price 1.72 1.65 1.43 1.55 1.58 1.48 1.56 -
P/RPS 1.06 0.99 0.84 0.84 0.82 1.10 1.37 -15.73%
P/EPS 19.92 15.74 15.44 14.95 14.75 16.95 31.52 -26.37%
EY 5.02 6.35 6.47 6.69 6.78 5.90 3.17 35.89%
DY 0.00 3.33 2.80 3.87 0.00 3.55 1.07 -
P/NAPS 2.87 2.89 2.65 2.82 2.77 2.74 3.18 -6.61%

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