[SUNCON] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.56%
YoY- -13.48%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,768,727 1,282,792 880,210 440,035 2,256,835 1,630,820 1,073,503 39.37%
PBT 157,396 116,889 81,327 40,127 183,066 135,799 88,872 46.22%
Tax -27,066 -19,260 -16,722 -8,494 -38,034 -27,597 -17,171 35.32%
NP 130,330 97,629 64,605 31,633 145,032 108,202 71,701 48.77%
-
NP to SH 129,324 97,685 64,203 31,018 144,693 108,120 71,707 48.00%
-
Tax Rate 17.20% 16.48% 20.56% 21.17% 20.78% 20.32% 19.32% -
Total Cost 1,638,397 1,185,163 815,605 408,402 2,111,803 1,522,618 1,001,802 38.68%
-
Net Worth 618,892 593,105 605,998 620,278 594,433 555,665 568,588 5.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 90,255 45,127 45,127 - 90,457 45,228 45,228 58.30%
Div Payout % 69.79% 46.20% 70.29% - 62.52% 41.83% 63.07% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 618,892 593,105 605,998 620,278 594,433 555,665 568,588 5.79%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.37% 7.61% 7.34% 7.19% 6.43% 6.63% 6.68% -
ROE 20.90% 16.47% 10.59% 5.00% 24.34% 19.46% 12.61% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 137.18 99.49 68.27 34.05 174.64 126.20 83.07 39.58%
EPS 10.02 7.56 4.97 2.40 11.20 8.37 5.55 48.10%
DPS 7.00 3.50 3.50 0.00 7.00 3.50 3.50 58.53%
NAPS 0.48 0.46 0.47 0.48 0.46 0.43 0.44 5.95%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 136.87 99.27 68.11 34.05 174.64 126.20 83.07 39.37%
EPS 10.01 7.56 4.97 2.40 11.20 8.37 5.55 48.01%
DPS 6.98 3.49 3.49 0.00 7.00 3.50 3.50 58.23%
NAPS 0.4789 0.459 0.4689 0.48 0.46 0.43 0.44 5.79%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 2.05 2.01 1.91 1.33 1.82 1.81 -
P/RPS 1.39 2.06 2.94 5.61 0.76 1.44 2.18 -25.85%
P/EPS 19.04 27.06 40.37 79.57 11.88 21.75 32.62 -30.08%
EY 5.25 3.70 2.48 1.26 8.42 4.60 3.07 42.86%
DY 3.66 1.71 1.74 0.00 5.26 1.92 1.93 53.02%
P/NAPS 3.98 4.46 4.28 3.98 2.89 4.23 4.11 -2.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 19/11/19 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 -
Price 1.96 1.98 2.02 1.94 1.73 1.61 2.02 -
P/RPS 1.43 1.99 2.96 5.70 0.99 1.28 2.43 -29.70%
P/EPS 19.54 26.13 40.57 80.82 15.45 19.24 36.40 -33.87%
EY 5.12 3.83 2.47 1.24 6.47 5.20 2.75 51.17%
DY 3.57 1.77 1.73 0.00 4.05 2.17 1.73 61.87%
P/NAPS 4.08 4.30 4.30 4.04 3.76 3.74 4.59 -7.53%

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