[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.67%
YoY- 87.07%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,252,446 2,088,512 2,155,231 2,202,402 2,365,098 2,498,648 1,729,155 19.33%
PBT 159,556 150,060 184,057 170,334 180,294 188,680 152,245 3.18%
Tax -35,734 -35,496 -45,318 -46,026 -41,750 -46,124 -41,495 -9.50%
NP 123,822 114,564 138,739 124,308 138,544 142,556 110,750 7.74%
-
NP to SH 121,662 111,312 135,181 119,380 133,642 138,072 112,588 5.31%
-
Tax Rate 22.40% 23.65% 24.62% 27.02% 23.16% 24.45% 27.26% -
Total Cost 2,128,624 1,973,948 2,016,492 2,078,094 2,226,554 2,356,092 1,618,405 20.10%
-
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 77,361 - 70,914 51,574 77,361 - 67,691 9.33%
Div Payout % 63.59% - 52.46% 43.20% 57.89% - 60.12% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.50% 5.49% 6.44% 5.64% 5.86% 5.71% 6.40% -
ROE 15.47% 14.39% 18.39% 17.15% 18.85% 18.79% 16.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 174.70 161.98 167.16 170.81 183.43 193.79 134.11 19.33%
EPS 9.44 8.64 10.49 9.27 10.38 10.72 8.73 5.36%
DPS 6.00 0.00 5.50 4.00 6.00 0.00 5.25 9.33%
NAPS 0.61 0.60 0.57 0.54 0.55 0.57 0.54 8.48%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 174.30 161.62 166.78 170.43 183.02 193.36 133.81 19.32%
EPS 9.41 8.61 10.46 9.24 10.34 10.68 8.71 5.30%
DPS 5.99 0.00 5.49 3.99 5.99 0.00 5.24 9.35%
NAPS 0.6086 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 8.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.55 1.66 1.56 1.50 1.51 1.72 1.56 -
P/RPS 0.89 1.02 0.93 0.88 0.82 0.89 1.16 -16.23%
P/EPS 16.43 19.23 14.88 16.20 14.57 16.06 17.87 -5.46%
EY 6.09 5.20 6.72 6.17 6.86 6.23 5.60 5.76%
DY 3.87 0.00 3.53 2.67 3.97 0.00 3.37 9.68%
P/NAPS 2.54 2.77 2.74 2.78 2.75 3.02 2.89 -8.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 -
Price 1.80 1.72 1.65 1.43 1.55 1.58 1.48 -
P/RPS 1.03 1.06 0.99 0.84 0.84 0.82 1.10 -4.30%
P/EPS 19.08 19.92 15.74 15.44 14.95 14.75 16.95 8.23%
EY 5.24 5.02 6.35 6.47 6.69 6.78 5.90 -7.62%
DY 3.33 0.00 3.33 2.80 3.87 0.00 3.55 -4.18%
P/NAPS 2.95 2.87 2.89 2.65 2.82 2.77 2.74 5.06%

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