[SUNCON] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -58.88%
YoY- 279.57%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 624,662 626,610 272,078 375,265 455,202 627,236 419,409 30.44%
PBT 47,170 91,002 24,479 9,515 27,249 41,577 35,960 19.84%
Tax -11,531 -26,012 -4,960 -3,588 -6,935 -11,519 -11,730 -1.13%
NP 35,639 64,990 19,519 5,927 20,314 30,058 24,230 29.36%
-
NP to SH 34,518 64,727 19,296 8,324 20,241 30,200 24,043 27.29%
-
Tax Rate 24.45% 28.58% 20.26% 37.71% 25.45% 27.71% 32.62% -
Total Cost 589,023 561,620 252,559 369,338 434,888 597,178 395,179 30.51%
-
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 51,574 - 16,116 - 35,457 - -
Div Payout % - 79.68% - 193.62% - 117.41% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.71% 10.37% 7.17% 1.58% 4.46% 4.79% 5.78% -
ROE 4.70% 9.30% 3.05% 1.32% 3.08% 4.78% 3.97% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.45 48.60 21.10 29.10 35.30 48.65 32.53 30.45%
EPS 2.68 5.01 1.50 0.65 1.57 2.34 1.86 27.59%
DPS 0.00 4.00 0.00 1.25 0.00 2.75 0.00 -
NAPS 0.57 0.54 0.49 0.49 0.51 0.49 0.47 13.73%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.34 48.49 21.05 29.04 35.23 48.54 32.46 30.44%
EPS 2.67 5.01 1.49 0.64 1.57 2.34 1.86 27.28%
DPS 0.00 3.99 0.00 1.25 0.00 2.74 0.00 -
NAPS 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 13.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.72 1.56 1.63 1.66 1.80 1.88 1.84 -
P/RPS 3.55 3.21 7.72 5.70 5.10 3.86 5.66 -26.74%
P/EPS 64.25 31.08 108.92 257.13 114.66 80.26 98.67 -24.89%
EY 1.56 3.22 0.92 0.39 0.87 1.25 1.01 33.65%
DY 0.00 2.56 0.00 0.75 0.00 1.46 0.00 -
P/NAPS 3.02 2.89 3.33 3.39 3.53 3.84 3.91 -15.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 -
Price 1.58 1.48 1.56 1.58 1.68 1.66 1.83 -
P/RPS 3.26 3.05 7.39 5.43 4.76 3.41 5.63 -30.55%
P/EPS 59.02 29.48 104.24 244.74 107.02 70.87 98.14 -28.77%
EY 1.69 3.39 0.96 0.41 0.93 1.41 1.02 40.06%
DY 0.00 2.70 0.00 0.79 0.00 1.66 0.00 -
P/NAPS 2.77 2.74 3.18 3.22 3.29 3.39 3.89 -20.27%

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