[SUNCON] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.44%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,076,290 1,770,830 1,673,526 1,678,124 1,788,844 1,647,593 1,709,282 13.80%
PBT 174,177 173,338 173,864 173,192 153,672 154,708 151,270 9.82%
Tax -36,227 -32,242 -31,176 -38,072 -30,039 -32,514 -30,540 12.02%
NP 137,950 141,096 142,688 135,120 123,633 122,193 120,730 9.26%
-
NP to SH 137,812 141,344 142,844 135,172 123,508 121,940 120,640 9.25%
-
Tax Rate 20.80% 18.60% 17.93% 21.98% 19.55% 21.02% 20.19% -
Total Cost 1,938,340 1,629,734 1,530,838 1,543,004 1,665,211 1,525,400 1,588,552 14.14%
-
Net Worth 555,665 542,743 542,743 529,820 491,445 452,286 452,286 14.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 90,457 51,689 77,534 129,224 84,063 111,994 167,991 -33.73%
Div Payout % 65.64% 36.57% 54.28% 95.60% 68.06% 91.84% 139.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 555,665 542,743 542,743 529,820 491,445 452,286 452,286 14.66%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.64% 7.97% 8.53% 8.05% 6.91% 7.42% 7.06% -
ROE 24.80% 26.04% 26.32% 25.51% 25.13% 26.96% 26.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 160.67 137.04 129.51 129.86 138.32 127.50 132.27 13.80%
EPS 10.66 10.93 11.04 10.44 9.55 9.43 9.34 9.18%
DPS 7.00 4.00 6.00 10.00 6.50 8.67 13.00 -33.73%
NAPS 0.43 0.42 0.42 0.41 0.38 0.35 0.35 14.66%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 160.67 137.04 129.51 129.86 138.32 127.50 132.27 13.80%
EPS 10.66 10.93 11.04 10.44 9.55 9.43 9.34 9.18%
DPS 7.00 4.00 6.00 10.00 6.50 8.67 13.00 -33.73%
NAPS 0.43 0.42 0.42 0.41 0.38 0.35 0.35 14.66%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.51 2.28 2.02 1.76 1.70 1.63 1.60 -
P/RPS 1.56 1.66 1.56 1.36 1.23 1.28 1.21 18.40%
P/EPS 23.54 20.85 18.27 16.83 17.80 17.27 17.14 23.48%
EY 4.25 4.80 5.47 5.94 5.62 5.79 5.83 -18.95%
DY 2.79 1.75 2.97 5.68 3.82 5.32 8.13 -50.88%
P/NAPS 5.84 5.43 4.81 4.29 4.47 4.66 4.57 17.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 -
Price 2.46 2.40 2.32 2.07 1.80 1.62 1.64 -
P/RPS 1.53 1.75 1.79 1.59 1.30 1.27 1.24 14.99%
P/EPS 23.07 21.94 20.99 19.79 18.85 17.17 17.57 19.84%
EY 4.34 4.56 4.76 5.05 5.31 5.82 5.69 -16.47%
DY 2.85 1.67 2.59 4.83 3.61 5.35 7.93 -49.35%
P/NAPS 5.72 5.71 5.52 5.05 4.74 4.63 4.69 14.11%

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