[SUNCON] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.83%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,282,792 880,210 440,035 2,256,835 1,630,820 1,073,503 529,228 80.34%
PBT 116,889 81,327 40,127 183,066 135,799 88,872 43,704 92.56%
Tax -19,260 -16,722 -8,494 -38,034 -27,597 -17,171 -7,881 81.33%
NP 97,629 64,605 31,633 145,032 108,202 71,701 35,823 94.99%
-
NP to SH 97,685 64,203 31,018 144,693 108,120 71,707 35,850 94.96%
-
Tax Rate 16.48% 20.56% 21.17% 20.78% 20.32% 19.32% 18.03% -
Total Cost 1,185,163 815,605 408,402 2,111,803 1,522,618 1,001,802 493,405 79.26%
-
Net Worth 593,105 605,998 620,278 594,433 555,665 568,588 581,510 1.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 45,127 45,127 - 90,457 45,228 45,228 - -
Div Payout % 46.20% 70.29% - 62.52% 41.83% 63.07% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 593,105 605,998 620,278 594,433 555,665 568,588 581,510 1.32%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.61% 7.34% 7.19% 6.43% 6.63% 6.68% 6.77% -
ROE 16.47% 10.59% 5.00% 24.34% 19.46% 12.61% 6.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 99.49 68.27 34.05 174.64 126.20 83.07 40.95 80.62%
EPS 7.56 4.97 2.40 11.20 8.37 5.55 2.77 95.17%
DPS 3.50 3.50 0.00 7.00 3.50 3.50 0.00 -
NAPS 0.46 0.47 0.48 0.46 0.43 0.44 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 99.27 68.11 34.05 174.64 126.20 83.07 40.95 80.36%
EPS 7.56 4.97 2.40 11.20 8.37 5.55 2.77 95.17%
DPS 3.49 3.49 0.00 7.00 3.50 3.50 0.00 -
NAPS 0.459 0.4689 0.48 0.46 0.43 0.44 0.45 1.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.05 2.01 1.91 1.33 1.82 1.81 2.06 -
P/RPS 2.06 2.94 5.61 0.76 1.44 2.18 5.03 -44.82%
P/EPS 27.06 40.37 79.57 11.88 21.75 32.62 74.25 -48.94%
EY 3.70 2.48 1.26 8.42 4.60 3.07 1.35 95.72%
DY 1.71 1.74 0.00 5.26 1.92 1.93 0.00 -
P/NAPS 4.46 4.28 3.98 2.89 4.23 4.11 4.58 -1.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 17/05/18 -
Price 1.98 2.02 1.94 1.73 1.61 2.02 2.15 -
P/RPS 1.99 2.96 5.70 0.99 1.28 2.43 5.25 -47.59%
P/EPS 26.13 40.57 80.82 15.45 19.24 36.40 77.50 -51.52%
EY 3.83 2.47 1.24 6.47 5.20 2.75 1.29 106.43%
DY 1.77 1.73 0.00 4.05 2.17 1.73 0.00 -
P/NAPS 4.30 4.30 4.04 3.76 3.74 4.59 4.78 -6.80%

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