[SUNCON] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 30.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,235,695 854,641 424,351 1,916,859 1,446,583 996,288 496,067 83.45%
PBT 116,031 75,635 37,521 140,750 111,353 81,212 39,616 104.30%
Tax -24,386 -15,270 -8,466 -13,012 -13,980 -9,031 -5,233 178.21%
NP 91,645 60,365 29,055 127,738 97,373 72,181 34,383 91.89%
-
NP to SH 91,455 60,320 29,055 127,164 97,819 72,164 34,366 91.69%
-
Tax Rate 21.02% 20.19% 22.56% 9.24% 12.55% 11.12% 13.21% -
Total Cost 1,144,050 794,276 395,296 1,789,121 1,349,210 924,107 461,684 82.81%
-
Net Worth 452,286 452,286 478,131 452,286 426,441 387,673 439,363 1.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 83,995 83,995 2,584 - - - - -
Div Payout % 91.84% 139.25% 8.90% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 452,286 452,286 478,131 452,286 426,441 387,673 439,363 1.94%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.42% 7.06% 6.85% 6.66% 6.73% 7.24% 6.93% -
ROE 20.22% 13.34% 6.08% 28.12% 22.94% 18.61% 7.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 95.62 66.14 32.84 148.34 111.94 77.10 38.39 83.44%
EPS 7.07 4.67 2.25 9.84 7.57 5.58 2.66 91.53%
DPS 6.50 6.50 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.37 0.35 0.33 0.30 0.34 1.94%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 95.62 66.14 32.84 148.34 111.94 77.10 38.39 83.44%
EPS 7.07 4.67 2.25 9.84 7.57 5.58 2.66 91.53%
DPS 6.50 6.50 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.37 0.35 0.33 0.30 0.34 1.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - - -
Price 1.63 1.60 1.62 1.40 1.17 0.00 0.00 -
P/RPS 1.70 2.42 4.93 0.94 1.05 0.00 0.00 -
P/EPS 23.03 34.28 72.05 14.23 15.46 0.00 0.00 -
EY 4.34 2.92 1.39 7.03 6.47 0.00 0.00 -
DY 3.99 4.06 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 4.57 4.38 4.00 3.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 24/11/15 21/08/15 23/07/15 -
Price 1.62 1.64 1.53 1.40 1.39 1.09 0.00 -
P/RPS 1.69 2.48 4.66 0.94 1.24 1.41 0.00 -
P/EPS 22.89 35.13 68.05 14.23 18.36 19.52 0.00 -
EY 4.37 2.85 1.47 7.03 5.45 5.12 0.00 -
DY 4.01 3.96 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 4.69 4.14 4.00 4.21 3.63 0.00 -

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