[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.43%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,012,014 1,463,304 1,768,727 1,710,389 1,760,420 1,760,140 2,256,835 -41.44%
PBT 47,130 84,900 157,396 155,852 162,654 160,508 183,066 -59.56%
Tax -9,056 -17,252 -27,066 -25,680 -33,444 -33,976 -38,034 -61.61%
NP 38,074 67,648 130,330 130,172 129,210 126,532 145,032 -59.03%
-
NP to SH 37,086 65,400 129,324 130,246 128,406 124,072 144,693 -59.68%
-
Tax Rate 19.21% 20.32% 17.20% 16.48% 20.56% 21.17% 20.78% -
Total Cost 973,940 1,395,656 1,638,397 1,580,217 1,631,210 1,633,608 2,111,803 -40.33%
-
Net Worth 593,105 644,679 618,892 593,105 605,998 620,278 594,433 -0.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 32,233 - 90,255 60,170 90,255 - 90,457 -49.76%
Div Payout % 86.92% - 69.79% 46.20% 70.29% - 62.52% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 593,105 644,679 618,892 593,105 605,998 620,278 594,433 -0.14%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.76% 4.62% 7.37% 7.61% 7.34% 7.19% 6.43% -
ROE 6.25% 10.14% 20.90% 21.96% 21.19% 20.00% 24.34% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.49 113.49 137.18 132.65 136.53 136.21 174.64 -41.35%
EPS 2.88 5.08 10.02 10.08 9.94 9.60 11.20 -59.59%
DPS 2.50 0.00 7.00 4.67 7.00 0.00 7.00 -49.69%
NAPS 0.46 0.50 0.48 0.46 0.47 0.48 0.46 0.00%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.31 113.24 136.87 132.36 136.23 136.21 174.64 -41.44%
EPS 2.87 5.06 10.01 10.08 9.94 9.60 11.20 -59.68%
DPS 2.49 0.00 6.98 4.66 6.98 0.00 7.00 -49.82%
NAPS 0.459 0.4989 0.4789 0.459 0.4689 0.48 0.46 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.88 1.51 1.91 2.05 2.01 1.91 1.33 -
P/RPS 2.40 1.33 1.39 1.55 1.47 1.40 0.76 115.39%
P/EPS 65.36 29.77 19.04 20.29 20.18 19.89 11.88 211.97%
EY 1.53 3.36 5.25 4.93 4.95 5.03 8.42 -67.95%
DY 1.33 0.00 3.66 2.28 3.48 0.00 5.26 -60.04%
P/NAPS 4.09 3.02 3.98 4.46 4.28 3.98 2.89 26.07%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 21/05/20 20/02/20 19/11/19 19/08/19 16/05/19 25/02/19 -
Price 1.79 1.96 1.96 1.98 2.02 1.94 1.73 -
P/RPS 2.28 1.73 1.43 1.49 1.48 1.42 0.99 74.48%
P/EPS 62.23 38.64 19.54 19.60 20.28 20.21 15.45 153.36%
EY 1.61 2.59 5.12 5.10 4.93 4.95 6.47 -60.47%
DY 1.40 0.00 3.57 2.36 3.47 0.00 4.05 -50.77%
P/NAPS 3.89 3.92 4.08 4.30 4.30 4.04 3.76 2.29%

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