[SUNCON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 22.63%
YoY- 70.54%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,155,231 2,202,402 2,365,098 2,498,648 1,729,155 1,470,060 1,660,934 18.91%
PBT 184,057 170,334 180,294 188,680 152,245 81,657 73,528 84.05%
Tax -45,318 -46,026 -41,750 -46,124 -41,495 -20,644 -21,046 66.51%
NP 138,739 124,308 138,544 142,556 110,750 61,013 52,482 90.84%
-
NP to SH 135,181 119,380 133,642 138,072 112,588 63,814 57,130 77.29%
-
Tax Rate 24.62% 27.02% 23.16% 24.45% 27.26% 25.28% 28.62% -
Total Cost 2,016,492 2,078,094 2,226,554 2,356,092 1,618,405 1,409,046 1,608,452 16.21%
-
Net Worth 734,934 696,253 709,147 734,934 696,253 631,785 631,785 10.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 70,914 51,574 77,361 - 67,691 21,489 32,233 68.91%
Div Payout % 52.46% 43.20% 57.89% - 60.12% 33.67% 56.42% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 734,934 696,253 709,147 734,934 696,253 631,785 631,785 10.57%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.44% 5.64% 5.86% 5.71% 6.40% 4.15% 3.16% -
ROE 18.39% 17.15% 18.85% 18.79% 16.17% 10.10% 9.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 167.16 170.81 183.43 193.79 134.11 114.01 128.82 18.91%
EPS 10.49 9.27 10.38 10.72 8.73 4.95 4.44 77.11%
DPS 5.50 4.00 6.00 0.00 5.25 1.67 2.50 68.91%
NAPS 0.57 0.54 0.55 0.57 0.54 0.49 0.49 10.57%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 166.78 170.43 183.02 193.36 133.81 113.76 128.53 18.91%
EPS 10.46 9.24 10.34 10.68 8.71 4.94 4.42 77.30%
DPS 5.49 3.99 5.99 0.00 5.24 1.66 2.49 69.15%
NAPS 0.5687 0.5388 0.5488 0.5687 0.5388 0.4889 0.4889 10.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.56 1.50 1.51 1.72 1.56 1.63 1.66 -
P/RPS 0.93 0.88 0.82 0.89 1.16 1.43 1.29 -19.55%
P/EPS 14.88 16.20 14.57 16.06 17.87 32.93 37.46 -45.87%
EY 6.72 6.17 6.86 6.23 5.60 3.04 2.67 84.71%
DY 3.53 2.67 3.97 0.00 3.37 1.02 1.51 75.87%
P/NAPS 2.74 2.78 2.75 3.02 2.89 3.33 3.39 -13.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 18/11/21 19/08/21 -
Price 1.65 1.43 1.55 1.58 1.48 1.56 1.58 -
P/RPS 0.99 0.84 0.84 0.82 1.10 1.37 1.23 -13.43%
P/EPS 15.74 15.44 14.95 14.75 16.95 31.52 35.66 -41.94%
EY 6.35 6.47 6.69 6.78 5.90 3.17 2.80 72.35%
DY 3.33 2.80 3.87 0.00 3.55 1.07 1.58 64.16%
P/NAPS 2.89 2.65 2.82 2.77 2.74 3.18 3.22 -6.93%

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