[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.08%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,673,526 1,678,124 1,788,844 1,647,593 1,709,282 1,697,404 1,916,859 -8.66%
PBT 173,864 173,192 153,672 154,708 151,270 150,084 140,750 15.14%
Tax -31,176 -38,072 -30,039 -32,514 -30,540 -33,864 -13,012 79.14%
NP 142,688 135,120 123,633 122,193 120,730 116,220 127,738 7.66%
-
NP to SH 142,844 135,172 123,508 121,940 120,640 116,220 127,164 8.06%
-
Tax Rate 17.93% 21.98% 19.55% 21.02% 20.19% 22.56% 9.24% -
Total Cost 1,530,838 1,543,004 1,665,211 1,525,400 1,588,552 1,581,184 1,789,121 -9.88%
-
Net Worth 542,743 529,820 491,445 452,286 452,286 478,131 452,286 12.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 77,534 129,224 84,063 111,994 167,991 10,337 - -
Div Payout % 54.28% 95.60% 68.06% 91.84% 139.25% 8.90% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 542,743 529,820 491,445 452,286 452,286 478,131 452,286 12.93%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.53% 8.05% 6.91% 7.42% 7.06% 6.85% 6.66% -
ROE 26.32% 25.51% 25.13% 26.96% 26.67% 24.31% 28.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 129.51 129.86 138.32 127.50 132.27 131.35 148.34 -8.66%
EPS 11.04 10.44 9.55 9.43 9.34 9.00 9.84 7.98%
DPS 6.00 10.00 6.50 8.67 13.00 0.80 0.00 -
NAPS 0.42 0.41 0.38 0.35 0.35 0.37 0.35 12.93%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 129.51 129.86 138.32 127.50 132.27 131.35 148.34 -8.66%
EPS 11.04 10.44 9.55 9.43 9.34 9.00 9.84 7.98%
DPS 6.00 10.00 6.50 8.67 13.00 0.80 0.00 -
NAPS 0.42 0.41 0.38 0.35 0.35 0.37 0.35 12.93%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.02 1.76 1.70 1.63 1.60 1.62 1.40 -
P/RPS 1.56 1.36 1.23 1.28 1.21 1.23 0.94 40.21%
P/EPS 18.27 16.83 17.80 17.27 17.14 18.01 14.23 18.14%
EY 5.47 5.94 5.62 5.79 5.83 5.55 7.03 -15.41%
DY 2.97 5.68 3.82 5.32 8.13 0.49 0.00 -
P/NAPS 4.81 4.29 4.47 4.66 4.57 4.38 4.00 13.09%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 -
Price 2.32 2.07 1.80 1.62 1.64 1.53 1.40 -
P/RPS 1.79 1.59 1.30 1.27 1.24 1.16 0.94 53.69%
P/EPS 20.99 19.79 18.85 17.17 17.57 17.01 14.23 29.61%
EY 4.76 5.05 5.31 5.82 5.69 5.88 7.03 -22.91%
DY 2.59 4.83 3.61 5.35 7.93 0.52 0.00 -
P/NAPS 5.52 5.05 4.74 4.63 4.69 4.14 4.00 23.97%

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