[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 10.13%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,828,500 2,512,086 2,419,180 2,671,225 2,399,640 2,252,446 2,088,512 22.34%
PBT 216,506 183,708 166,592 188,646 170,520 159,556 150,060 27.59%
Tax -57,674 -42,746 -35,736 -42,799 -40,616 -35,734 -35,496 38.08%
NP 158,832 140,962 130,856 145,847 129,904 123,822 114,564 24.26%
-
NP to SH 156,985 142,544 129,616 145,109 127,792 121,662 111,312 25.68%
-
Tax Rate 26.64% 23.27% 21.45% 22.69% 23.82% 22.40% 23.65% -
Total Cost 2,669,668 2,371,124 2,288,324 2,525,378 2,269,736 2,128,624 1,973,948 22.22%
-
Net Worth 838,083 863,870 863,870 825,189 773,615 786,509 773,615 5.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 103,148 90,255 - 77,361 51,574 77,361 - -
Div Payout % 65.71% 63.32% - 53.31% 40.36% 63.59% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 838,083 863,870 863,870 825,189 773,615 786,509 773,615 5.46%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.62% 5.61% 5.41% 5.46% 5.41% 5.50% 5.49% -
ROE 18.73% 16.50% 15.00% 17.58% 16.52% 15.47% 14.39% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 219.37 194.83 187.63 207.17 186.11 174.70 161.98 22.34%
EPS 12.17 11.06 10.04 11.25 9.91 9.44 8.64 25.57%
DPS 8.00 7.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 0.65 0.67 0.67 0.64 0.60 0.61 0.60 5.46%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 218.88 194.40 187.21 206.71 185.70 174.30 161.62 22.33%
EPS 12.15 11.03 10.03 11.23 9.89 9.41 8.61 25.73%
DPS 7.98 6.98 0.00 5.99 3.99 5.99 0.00 -
NAPS 0.6485 0.6685 0.6685 0.6386 0.5987 0.6086 0.5987 5.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.50 3.79 2.92 1.94 1.90 1.55 1.66 -
P/RPS 2.05 1.95 1.56 0.94 1.02 0.89 1.02 59.05%
P/EPS 36.96 34.28 29.05 17.24 19.17 16.43 19.23 54.40%
EY 2.71 2.92 3.44 5.80 5.22 6.09 5.20 -35.16%
DY 1.78 1.85 0.00 3.09 2.11 3.87 0.00 -
P/NAPS 6.92 5.66 4.36 3.03 3.17 2.54 2.77 83.80%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 20/05/24 20/02/24 21/11/23 23/08/23 22/05/23 -
Price 4.43 4.24 3.35 2.61 1.89 1.80 1.72 -
P/RPS 2.02 2.18 1.79 1.26 1.02 1.03 1.06 53.52%
P/EPS 36.38 38.35 33.32 23.19 19.07 19.08 19.92 49.24%
EY 2.75 2.61 3.00 4.31 5.24 5.24 5.02 -32.97%
DY 1.81 1.65 0.00 2.30 2.12 3.33 0.00 -
P/NAPS 6.82 6.33 5.00 4.08 3.15 2.95 2.87 77.79%

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