[SUNCON] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 131.81%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 557,887 624,662 626,610 272,078 375,265 455,202 627,236 -7.53%
PBT 42,977 47,170 91,002 24,479 9,515 27,249 41,577 2.23%
Tax -9,344 -11,531 -26,012 -4,960 -3,588 -6,935 -11,519 -13.05%
NP 33,633 35,639 64,990 19,519 5,927 20,314 30,058 7.80%
-
NP to SH 32,303 34,518 64,727 19,296 8,324 20,241 30,200 4.60%
-
Tax Rate 21.74% 24.45% 28.58% 20.26% 37.71% 25.45% 27.71% -
Total Cost 524,254 589,023 561,620 252,559 369,338 434,888 597,178 -8.33%
-
Net Worth 709,147 734,934 696,253 631,785 631,785 657,573 631,785 8.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,680 - 51,574 - 16,116 - 35,457 5.98%
Div Payout % 119.74% - 79.68% - 193.62% - 117.41% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 709,147 734,934 696,253 631,785 631,785 657,573 631,785 8.02%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.03% 5.71% 10.37% 7.17% 1.58% 4.46% 4.79% -
ROE 4.56% 4.70% 9.30% 3.05% 1.32% 3.08% 4.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.27 48.45 48.60 21.10 29.10 35.30 48.65 -7.53%
EPS 2.51 2.68 5.01 1.50 0.65 1.57 2.34 4.79%
DPS 3.00 0.00 4.00 0.00 1.25 0.00 2.75 5.98%
NAPS 0.55 0.57 0.54 0.49 0.49 0.51 0.49 8.02%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.17 48.34 48.49 21.05 29.04 35.23 48.54 -7.53%
EPS 2.50 2.67 5.01 1.49 0.64 1.57 2.34 4.52%
DPS 2.99 0.00 3.99 0.00 1.25 0.00 2.74 6.01%
NAPS 0.5488 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 8.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.51 1.72 1.56 1.63 1.66 1.80 1.88 -
P/RPS 3.49 3.55 3.21 7.72 5.70 5.10 3.86 -6.51%
P/EPS 60.27 64.25 31.08 108.92 257.13 114.66 80.26 -17.42%
EY 1.66 1.56 3.22 0.92 0.39 0.87 1.25 20.88%
DY 1.99 0.00 2.56 0.00 0.75 0.00 1.46 23.00%
P/NAPS 2.75 3.02 2.89 3.33 3.39 3.53 3.84 -20.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 -
Price 1.55 1.58 1.48 1.56 1.58 1.68 1.66 -
P/RPS 3.58 3.26 3.05 7.39 5.43 4.76 3.41 3.30%
P/EPS 61.87 59.02 29.48 104.24 244.74 107.02 70.87 -8.67%
EY 1.62 1.69 3.39 0.96 0.41 0.93 1.41 9.72%
DY 1.94 0.00 2.70 0.00 0.79 0.00 1.66 10.98%
P/NAPS 2.82 2.77 2.74 3.18 3.22 3.29 3.39 -11.57%

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