[SUNCON] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 12.72%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 626,015 557,317 544,275 529,228 748,167 491,360 417,232 30.96%
PBT 47,267 46,927 45,168 43,704 44,173 43,072 42,768 6.87%
Tax -10,437 -10,426 -9,290 -7,881 -12,045 -8,594 -6,070 43.38%
NP 36,830 36,501 35,878 35,823 32,128 34,478 36,698 0.23%
-
NP to SH 36,573 36,413 35,857 35,850 31,804 34,586 36,763 -0.34%
-
Tax Rate 22.08% 22.22% 20.57% 18.03% 27.27% 19.95% 14.19% -
Total Cost 589,185 520,816 508,397 493,405 716,039 456,882 380,534 33.72%
-
Net Worth 594,433 555,665 568,588 581,510 555,665 542,743 542,743 6.23%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 45,228 - 45,228 - 51,689 38,767 38,767 10.79%
Div Payout % 123.67% - 126.14% - 162.53% 112.09% 105.45% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 594,433 555,665 568,588 581,510 555,665 542,743 542,743 6.23%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.88% 6.55% 6.59% 6.77% 4.29% 7.02% 8.80% -
ROE 6.15% 6.55% 6.31% 6.16% 5.72% 6.37% 6.77% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.44 43.13 42.12 40.95 57.90 38.02 32.29 30.94%
EPS 2.83 2.82 2.78 2.77 2.46 2.68 2.84 -0.23%
DPS 3.50 0.00 3.50 0.00 4.00 3.00 3.00 10.79%
NAPS 0.46 0.43 0.44 0.45 0.43 0.42 0.42 6.23%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.44 43.13 42.12 40.95 57.90 38.02 32.29 30.94%
EPS 2.83 2.82 2.78 2.77 2.46 2.68 2.84 -0.23%
DPS 3.50 0.00 3.50 0.00 4.00 3.00 3.00 10.79%
NAPS 0.46 0.43 0.44 0.45 0.43 0.42 0.42 6.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.33 1.82 1.81 2.06 2.51 2.28 2.02 -
P/RPS 2.75 4.22 4.30 5.03 4.34 6.00 6.26 -42.12%
P/EPS 46.99 64.59 65.23 74.25 101.99 85.19 71.00 -23.99%
EY 2.13 1.55 1.53 1.35 0.98 1.17 1.41 31.55%
DY 2.63 0.00 1.93 0.00 1.59 1.32 1.49 45.90%
P/NAPS 2.89 4.23 4.11 4.58 5.84 5.43 4.81 -28.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 19/11/18 16/08/18 17/05/18 26/02/18 20/11/17 24/08/17 -
Price 1.73 1.61 2.02 2.15 2.46 2.40 2.32 -
P/RPS 3.57 3.73 4.80 5.25 4.25 6.31 7.19 -37.21%
P/EPS 61.13 57.14 72.80 77.50 99.95 89.67 81.55 -17.43%
EY 1.64 1.75 1.37 1.29 1.00 1.12 1.23 21.07%
DY 2.02 0.00 1.73 0.00 1.63 1.25 1.29 34.73%
P/NAPS 3.76 3.74 4.59 4.78 5.72 5.71 5.52 -22.52%

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