[SUNCON] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 129.66%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 830,467 455,202 1,552,652 925,416 506,007 365,826 1,768,727 -39.61%
PBT 36,764 27,249 101,102 59,525 23,565 21,225 157,396 -62.10%
Tax -10,523 -6,935 -27,777 -16,258 -4,528 -4,313 -27,066 -46.76%
NP 26,241 20,314 73,325 43,267 19,037 16,912 130,330 -65.68%
-
NP to SH 28,565 20,241 72,786 42,586 18,543 16,350 129,324 -63.49%
-
Tax Rate 28.62% 25.45% 27.47% 27.31% 19.21% 20.32% 17.20% -
Total Cost 804,226 434,888 1,479,327 882,149 486,970 348,914 1,638,397 -37.80%
-
Net Worth 631,785 657,573 631,785 605,998 593,105 644,679 618,892 1.38%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 16,116 - 51,574 16,116 16,116 - 90,255 -68.32%
Div Payout % 56.42% - 70.86% 37.85% 86.92% - 69.79% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 631,785 657,573 631,785 605,998 593,105 644,679 618,892 1.38%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.16% 4.46% 4.72% 4.68% 3.76% 4.62% 7.37% -
ROE 4.52% 3.08% 11.52% 7.03% 3.13% 2.54% 20.90% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 64.41 35.30 120.42 71.77 39.24 28.37 137.18 -39.61%
EPS 2.22 1.57 5.64 3.30 1.44 1.27 10.02 -63.41%
DPS 1.25 0.00 4.00 1.25 1.25 0.00 7.00 -68.32%
NAPS 0.49 0.51 0.49 0.47 0.46 0.50 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 64.27 35.23 120.15 71.61 39.16 28.31 136.87 -39.61%
EPS 2.21 1.57 5.63 3.30 1.43 1.27 10.01 -63.50%
DPS 1.25 0.00 3.99 1.25 1.25 0.00 6.98 -68.26%
NAPS 0.4889 0.5089 0.4889 0.4689 0.459 0.4989 0.4789 1.38%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.66 1.80 1.88 1.84 1.88 1.51 1.91 -
P/RPS 2.58 5.10 1.56 2.56 4.79 5.32 1.39 51.08%
P/EPS 74.93 114.66 33.30 55.71 130.72 119.08 19.04 149.47%
EY 1.33 0.87 3.00 1.80 0.76 0.84 5.25 -59.99%
DY 0.75 0.00 2.13 0.68 0.66 0.00 3.66 -65.27%
P/NAPS 3.39 3.53 3.84 3.91 4.09 3.02 3.98 -10.15%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 23/02/21 19/11/20 18/08/20 21/05/20 20/02/20 -
Price 1.58 1.68 1.66 1.83 1.79 1.96 1.96 -
P/RPS 2.45 4.76 1.38 2.55 4.56 6.91 1.43 43.22%
P/EPS 71.32 107.02 29.41 55.41 124.46 154.57 19.54 137.24%
EY 1.40 0.93 3.40 1.80 0.80 0.65 5.12 -57.90%
DY 0.79 0.00 2.41 0.68 0.70 0.00 3.57 -63.44%
P/NAPS 3.22 3.29 3.39 3.89 3.89 3.92 4.08 -14.61%

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