[SUNCON] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 50.78%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 880,210 440,035 2,256,835 1,630,820 1,073,503 529,228 2,076,290 -43.65%
PBT 81,327 40,127 183,066 135,799 88,872 43,704 174,177 -39.89%
Tax -16,722 -8,494 -38,034 -27,597 -17,171 -7,881 -36,227 -40.35%
NP 64,605 31,633 145,032 108,202 71,701 35,823 137,950 -39.77%
-
NP to SH 64,203 31,018 144,693 108,120 71,707 35,850 137,812 -39.98%
-
Tax Rate 20.56% 21.17% 20.78% 20.32% 19.32% 18.03% 20.80% -
Total Cost 815,605 408,402 2,111,803 1,522,618 1,001,802 493,405 1,938,340 -43.93%
-
Net Worth 605,998 620,278 594,433 555,665 568,588 581,510 555,665 5.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 45,127 - 90,457 45,228 45,228 - 90,457 -37.17%
Div Payout % 70.29% - 62.52% 41.83% 63.07% - 65.64% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 605,998 620,278 594,433 555,665 568,588 581,510 555,665 5.96%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.34% 7.19% 6.43% 6.63% 6.68% 6.77% 6.64% -
ROE 10.59% 5.00% 24.34% 19.46% 12.61% 6.16% 24.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.27 34.05 174.64 126.20 83.07 40.95 160.67 -43.56%
EPS 4.97 2.40 11.20 8.37 5.55 2.77 10.66 -39.95%
DPS 3.50 0.00 7.00 3.50 3.50 0.00 7.00 -37.08%
NAPS 0.47 0.48 0.46 0.43 0.44 0.45 0.43 6.12%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.11 34.05 174.64 126.20 83.07 40.95 160.67 -43.65%
EPS 4.97 2.40 11.20 8.37 5.55 2.77 10.66 -39.95%
DPS 3.49 0.00 7.00 3.50 3.50 0.00 7.00 -37.20%
NAPS 0.4689 0.48 0.46 0.43 0.44 0.45 0.43 5.96%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.01 1.91 1.33 1.82 1.81 2.06 2.51 -
P/RPS 2.94 5.61 0.76 1.44 2.18 5.03 1.56 52.75%
P/EPS 40.37 79.57 11.88 21.75 32.62 74.25 23.54 43.41%
EY 2.48 1.26 8.42 4.60 3.07 1.35 4.25 -30.23%
DY 1.74 0.00 5.26 1.92 1.93 0.00 2.79 -27.06%
P/NAPS 4.28 3.98 2.89 4.23 4.11 4.58 5.84 -18.75%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 17/05/18 26/02/18 -
Price 2.02 1.94 1.73 1.61 2.02 2.15 2.46 -
P/RPS 2.96 5.70 0.99 1.28 2.43 5.25 1.53 55.45%
P/EPS 40.57 80.82 15.45 19.24 36.40 77.50 23.07 45.84%
EY 2.47 1.24 6.47 5.20 2.75 1.29 4.34 -31.39%
DY 1.73 0.00 4.05 2.17 1.73 0.00 2.85 -28.37%
P/NAPS 4.30 4.04 3.76 3.74 4.59 4.78 5.72 -17.36%

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