[SUNCON] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 33.99%
YoY- 87.07%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,126,223 522,128 2,155,231 1,651,802 1,182,549 624,662 1,729,155 -24.92%
PBT 79,778 37,515 184,057 127,751 90,147 47,170 152,245 -35.07%
Tax -17,867 -8,874 -45,318 -34,520 -20,875 -11,531 -41,495 -43.06%
NP 61,911 28,641 138,739 93,231 69,272 35,639 110,750 -32.21%
-
NP to SH 60,831 27,828 135,181 89,535 66,821 34,518 112,588 -33.73%
-
Tax Rate 22.40% 23.65% 24.62% 27.02% 23.16% 24.45% 27.26% -
Total Cost 1,064,312 493,487 2,016,492 1,558,571 1,113,277 589,023 1,618,405 -24.43%
-
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 38,680 - 70,914 38,680 38,680 - 67,691 -31.21%
Div Payout % 63.59% - 52.46% 43.20% 57.89% - 60.12% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.50% 5.49% 6.44% 5.64% 5.86% 5.71% 6.40% -
ROE 7.73% 3.60% 18.39% 12.86% 9.42% 4.70% 16.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 87.35 40.50 167.16 128.11 91.72 48.45 134.11 -24.91%
EPS 4.72 2.16 10.49 6.95 5.19 2.68 8.73 -33.70%
DPS 3.00 0.00 5.50 3.00 3.00 0.00 5.25 -31.20%
NAPS 0.61 0.60 0.57 0.54 0.55 0.57 0.54 8.48%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 87.15 40.40 166.78 127.82 91.51 48.34 133.81 -24.92%
EPS 4.71 2.15 10.46 6.93 5.17 2.67 8.71 -33.70%
DPS 2.99 0.00 5.49 2.99 2.99 0.00 5.24 -31.27%
NAPS 0.6086 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 8.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.55 1.66 1.56 1.50 1.51 1.72 1.56 -
P/RPS 1.77 4.10 0.93 1.17 1.65 3.55 1.16 32.64%
P/EPS 32.85 76.91 14.88 21.60 29.14 64.25 17.87 50.23%
EY 3.04 1.30 6.72 4.63 3.43 1.56 5.60 -33.52%
DY 1.94 0.00 3.53 2.00 1.99 0.00 3.37 -30.86%
P/NAPS 2.54 2.77 2.74 2.78 2.75 3.02 2.89 -8.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 -
Price 1.80 1.72 1.65 1.43 1.55 1.58 1.48 -
P/RPS 2.06 4.25 0.99 1.12 1.69 3.26 1.10 52.10%
P/EPS 38.15 79.69 15.74 20.59 29.91 59.02 16.95 72.00%
EY 2.62 1.25 6.35 4.86 3.34 1.69 5.90 -41.88%
DY 1.67 0.00 3.33 2.10 1.94 0.00 3.55 -39.59%
P/NAPS 2.95 2.87 2.89 2.65 2.82 2.77 2.74 5.06%

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