[SUNCON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 67.55%
YoY- 12.39%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,182,549 624,662 1,729,155 1,102,545 830,467 455,202 1,552,652 -16.64%
PBT 90,147 47,170 152,245 61,243 36,764 27,249 101,102 -7.38%
Tax -20,875 -11,531 -41,495 -15,483 -10,523 -6,935 -27,777 -17.38%
NP 69,272 35,639 110,750 45,760 26,241 20,314 73,325 -3.72%
-
NP to SH 66,821 34,518 112,588 47,861 28,565 20,241 72,786 -5.55%
-
Tax Rate 23.16% 24.45% 27.26% 25.28% 28.62% 25.45% 27.47% -
Total Cost 1,113,277 589,023 1,618,405 1,056,785 804,226 434,888 1,479,327 -17.30%
-
Net Worth 709,147 734,934 696,253 631,785 631,785 657,573 631,785 8.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,680 - 67,691 16,116 16,116 - 51,574 -17.49%
Div Payout % 57.89% - 60.12% 33.67% 56.42% - 70.86% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 709,147 734,934 696,253 631,785 631,785 657,573 631,785 8.02%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.86% 5.71% 6.40% 4.15% 3.16% 4.46% 4.72% -
ROE 9.42% 4.70% 16.17% 7.58% 4.52% 3.08% 11.52% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.72 48.45 134.11 85.51 64.41 35.30 120.42 -16.63%
EPS 5.19 2.68 8.73 3.71 2.22 1.57 5.64 -5.40%
DPS 3.00 0.00 5.25 1.25 1.25 0.00 4.00 -17.49%
NAPS 0.55 0.57 0.54 0.49 0.49 0.51 0.49 8.02%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.51 48.34 133.81 85.32 64.27 35.23 120.15 -16.64%
EPS 5.17 2.67 8.71 3.70 2.21 1.57 5.63 -5.53%
DPS 2.99 0.00 5.24 1.25 1.25 0.00 3.99 -17.54%
NAPS 0.5488 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 8.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.51 1.72 1.56 1.63 1.66 1.80 1.88 -
P/RPS 1.65 3.55 1.16 1.91 2.58 5.10 1.56 3.82%
P/EPS 29.14 64.25 17.87 43.91 74.93 114.66 33.30 -8.53%
EY 3.43 1.56 5.60 2.28 1.33 0.87 3.00 9.36%
DY 1.99 0.00 3.37 0.77 0.75 0.00 2.13 -4.44%
P/NAPS 2.75 3.02 2.89 3.33 3.39 3.53 3.84 -20.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 -
Price 1.55 1.58 1.48 1.56 1.58 1.68 1.66 -
P/RPS 1.69 3.26 1.10 1.82 2.45 4.76 1.38 14.50%
P/EPS 29.91 59.02 16.95 42.03 71.32 107.02 29.41 1.13%
EY 3.34 1.69 5.90 2.38 1.40 0.93 3.40 -1.18%
DY 1.94 0.00 3.55 0.80 0.79 0.00 2.41 -13.49%
P/NAPS 2.82 2.77 2.74 3.18 3.22 3.29 3.39 -11.57%

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