[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,709,282 1,697,404 1,916,859 1,928,777 1,992,576 1,984,268 0 -
PBT 151,270 150,084 140,750 148,470 162,424 158,464 0 -
Tax -30,540 -33,864 -13,012 -18,640 -18,062 -20,932 0 -
NP 120,730 116,220 127,738 129,830 144,362 137,532 0 -
-
NP to SH 120,640 116,220 127,164 130,425 144,328 137,464 0 -
-
Tax Rate 20.19% 22.56% 9.24% 12.55% 11.12% 13.21% - -
Total Cost 1,588,552 1,581,184 1,789,121 1,798,946 1,848,214 1,846,736 0 -
-
Net Worth 452,286 478,131 452,286 426,441 387,673 439,363 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 167,991 10,337 - - - - - -
Div Payout % 139.25% 8.90% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 452,286 478,131 452,286 426,441 387,673 439,363 0 -
NOSH 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 0 -
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.06% 6.85% 6.66% 6.73% 7.24% 6.93% 0.00% -
ROE 26.67% 24.31% 28.12% 30.58% 37.23% 31.29% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 132.27 131.35 148.34 149.26 154.19 153.55 0.00 -
EPS 9.34 9.00 9.84 10.09 11.16 10.64 0.00 -
DPS 13.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.35 0.33 0.30 0.34 0.29 13.36%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 132.27 131.35 148.34 149.26 154.19 153.55 0.00 -
EPS 9.34 9.00 9.84 10.09 11.16 10.64 0.00 -
DPS 13.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.35 0.33 0.30 0.34 0.29 13.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 - - - -
Price 1.60 1.62 1.40 1.17 0.00 0.00 0.00 -
P/RPS 1.21 1.23 0.94 0.78 0.00 0.00 0.00 -
P/EPS 17.14 18.01 14.23 11.59 0.00 0.00 0.00 -
EY 5.83 5.55 7.03 8.63 0.00 0.00 0.00 -
DY 8.13 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.38 4.00 3.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 24/11/15 21/08/15 23/07/15 - -
Price 1.64 1.53 1.40 1.39 1.09 0.00 0.00 -
P/RPS 1.24 1.16 0.94 0.93 0.71 0.00 0.00 -
P/EPS 17.57 17.01 14.23 13.77 9.76 0.00 0.00 -
EY 5.69 5.88 7.03 7.26 10.25 0.00 0.00 -
DY 7.93 0.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 4.14 4.00 4.21 3.63 0.00 0.00 -

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 ⃤ & 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