[SUNCON] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.19%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,729,155 1,102,545 830,467 455,202 1,552,652 925,416 506,007 126.36%
PBT 152,245 61,243 36,764 27,249 101,102 59,525 23,565 245.70%
Tax -41,495 -15,483 -10,523 -6,935 -27,777 -16,258 -4,528 336.15%
NP 110,750 45,760 26,241 20,314 73,325 43,267 19,037 222.43%
-
NP to SH 112,588 47,861 28,565 20,241 72,786 42,586 18,543 231.72%
-
Tax Rate 27.26% 25.28% 28.62% 25.45% 27.47% 27.31% 19.21% -
Total Cost 1,618,405 1,056,785 804,226 434,888 1,479,327 882,149 486,970 122.21%
-
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 67,691 16,116 16,116 - 51,574 16,116 16,116 159.64%
Div Payout % 60.12% 33.67% 56.42% - 70.86% 37.85% 86.92% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.40% 4.15% 3.16% 4.46% 4.72% 4.68% 3.76% -
ROE 16.17% 7.58% 4.52% 3.08% 11.52% 7.03% 3.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 134.11 85.51 64.41 35.30 120.42 71.77 39.24 126.38%
EPS 8.73 3.71 2.22 1.57 5.64 3.30 1.44 231.39%
DPS 5.25 1.25 1.25 0.00 4.00 1.25 1.25 159.63%
NAPS 0.54 0.49 0.49 0.51 0.49 0.47 0.46 11.24%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 133.81 85.32 64.27 35.23 120.15 71.61 39.16 126.35%
EPS 8.71 3.70 2.21 1.57 5.63 3.30 1.43 232.42%
DPS 5.24 1.25 1.25 0.00 3.99 1.25 1.25 159.30%
NAPS 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 0.459 11.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.56 1.63 1.66 1.80 1.88 1.84 1.88 -
P/RPS 1.16 1.91 2.58 5.10 1.56 2.56 4.79 -61.04%
P/EPS 17.87 43.91 74.93 114.66 33.30 55.71 130.72 -73.36%
EY 5.60 2.28 1.33 0.87 3.00 1.80 0.76 277.28%
DY 3.37 0.77 0.75 0.00 2.13 0.68 0.66 195.64%
P/NAPS 2.89 3.33 3.39 3.53 3.84 3.91 4.09 -20.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 18/08/20 -
Price 1.48 1.56 1.58 1.68 1.66 1.83 1.79 -
P/RPS 1.10 1.82 2.45 4.76 1.38 2.55 4.56 -61.14%
P/EPS 16.95 42.03 71.32 107.02 29.41 55.41 124.46 -73.43%
EY 5.90 2.38 1.40 0.93 3.40 1.80 0.80 277.50%
DY 3.55 0.80 0.79 0.00 2.41 0.68 0.70 194.30%
P/NAPS 2.74 3.18 3.22 3.29 3.39 3.89 3.89 -20.78%

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