[SUNCON] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.24%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,729,155 1,470,060 1,660,934 1,820,808 1,552,652 1,233,888 1,012,014 42.78%
PBT 152,245 81,657 73,528 108,996 101,102 79,366 47,130 118.05%
Tax -41,495 -20,644 -21,046 -27,740 -27,777 -21,677 -9,056 175.10%
NP 110,750 61,013 52,482 81,256 73,325 57,689 38,074 103.37%
-
NP to SH 112,588 63,814 57,130 80,964 72,786 56,781 37,086 109.23%
-
Tax Rate 27.26% 25.28% 28.62% 25.45% 27.47% 27.31% 19.21% -
Total Cost 1,618,405 1,409,046 1,608,452 1,739,552 1,479,327 1,176,198 973,940 40.16%
-
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 67,691 21,489 32,233 - 51,574 21,489 32,233 63.76%
Div Payout % 60.12% 33.67% 56.42% - 70.86% 37.85% 86.92% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.40% 4.15% 3.16% 4.46% 4.72% 4.68% 3.76% -
ROE 16.17% 10.10% 9.04% 12.31% 11.52% 9.37% 6.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 134.11 114.01 128.82 141.22 120.42 95.70 78.49 42.78%
EPS 8.73 4.95 4.44 6.28 5.64 4.40 2.88 109.02%
DPS 5.25 1.67 2.50 0.00 4.00 1.67 2.50 63.76%
NAPS 0.54 0.49 0.49 0.51 0.49 0.47 0.46 11.24%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 133.81 113.76 128.53 140.90 120.15 95.48 78.31 42.78%
EPS 8.71 4.94 4.42 6.27 5.63 4.39 2.87 109.19%
DPS 5.24 1.66 2.49 0.00 3.99 1.66 2.49 63.99%
NAPS 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 0.459 11.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.56 1.63 1.66 1.80 1.88 1.84 1.88 -
P/RPS 1.16 1.43 1.29 1.27 1.56 1.92 2.40 -38.33%
P/EPS 17.87 32.93 37.46 28.67 33.30 41.78 65.36 -57.77%
EY 5.60 3.04 2.67 3.49 3.00 2.39 1.53 136.93%
DY 3.37 1.02 1.51 0.00 2.13 0.91 1.33 85.54%
P/NAPS 2.89 3.33 3.39 3.53 3.84 3.91 4.09 -20.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 18/08/20 -
Price 1.48 1.56 1.58 1.68 1.66 1.83 1.79 -
P/RPS 1.10 1.37 1.23 1.19 1.38 1.91 2.28 -38.40%
P/EPS 16.95 31.52 35.66 26.75 29.41 41.55 62.23 -57.88%
EY 5.90 3.17 2.80 3.74 3.40 2.41 1.61 137.13%
DY 3.55 1.07 1.58 0.00 2.41 0.91 1.40 85.63%
P/NAPS 2.74 3.18 3.22 3.29 3.39 3.89 3.89 -20.78%

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