[SUNCON] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -49.43%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,552,652 1,233,888 1,012,014 1,463,304 1,768,727 1,710,389 1,760,420 -7.99%
PBT 101,102 79,366 47,130 84,900 157,396 155,852 162,654 -27.06%
Tax -27,777 -21,677 -9,056 -17,252 -27,066 -25,680 -33,444 -11.59%
NP 73,325 57,689 38,074 67,648 130,330 130,172 129,210 -31.33%
-
NP to SH 72,786 56,781 37,086 65,400 129,324 130,246 128,406 -31.38%
-
Tax Rate 27.47% 27.31% 19.21% 20.32% 17.20% 16.48% 20.56% -
Total Cost 1,479,327 1,176,198 973,940 1,395,656 1,638,397 1,580,217 1,631,210 -6.28%
-
Net Worth 631,785 605,998 593,105 644,679 618,892 593,105 605,998 2.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 51,574 21,489 32,233 - 90,255 60,170 90,255 -31.02%
Div Payout % 70.86% 37.85% 86.92% - 69.79% 46.20% 70.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 631,785 605,998 593,105 644,679 618,892 593,105 605,998 2.80%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.72% 4.68% 3.76% 4.62% 7.37% 7.61% 7.34% -
ROE 11.52% 9.37% 6.25% 10.14% 20.90% 21.96% 21.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 120.42 95.70 78.49 113.49 137.18 132.65 136.53 -7.99%
EPS 5.64 4.40 2.88 5.08 10.02 10.08 9.94 -31.34%
DPS 4.00 1.67 2.50 0.00 7.00 4.67 7.00 -31.02%
NAPS 0.49 0.47 0.46 0.50 0.48 0.46 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 120.15 95.48 78.31 113.24 136.87 132.36 136.23 -7.99%
EPS 5.63 4.39 2.87 5.06 10.01 10.08 9.94 -31.42%
DPS 3.99 1.66 2.49 0.00 6.98 4.66 6.98 -31.00%
NAPS 0.4889 0.4689 0.459 0.4989 0.4789 0.459 0.4689 2.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.88 1.84 1.88 1.51 1.91 2.05 2.01 -
P/RPS 1.56 1.92 2.40 1.33 1.39 1.55 1.47 4.02%
P/EPS 33.30 41.78 65.36 29.77 19.04 20.29 20.18 39.42%
EY 3.00 2.39 1.53 3.36 5.25 4.93 4.95 -28.27%
DY 2.13 0.91 1.33 0.00 3.66 2.28 3.48 -27.80%
P/NAPS 3.84 3.91 4.09 3.02 3.98 4.46 4.28 -6.94%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 19/11/20 18/08/20 21/05/20 20/02/20 19/11/19 19/08/19 -
Price 1.66 1.83 1.79 1.96 1.96 1.98 2.02 -
P/RPS 1.38 1.91 2.28 1.73 1.43 1.49 1.48 -4.53%
P/EPS 29.41 41.55 62.23 38.64 19.54 19.60 20.28 27.97%
EY 3.40 2.41 1.61 2.59 5.12 5.10 4.93 -21.85%
DY 2.41 0.91 1.40 0.00 3.57 2.36 3.47 -21.48%
P/NAPS 3.39 3.89 3.89 3.92 4.08 4.30 4.30 -14.59%

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