[SUNCON] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -48.32%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 627,236 419,409 140,181 365,826 485,935 402,582 440,175 26.49%
PBT 41,577 35,960 2,340 21,225 40,507 35,562 41,200 0.60%
Tax -11,519 -11,730 -215 -4,313 -7,806 -2,538 -8,228 25.01%
NP 30,058 24,230 2,125 16,912 32,701 33,024 32,972 -5.95%
-
NP to SH 30,200 24,043 2,193 16,350 31,639 33,482 33,185 -6.06%
-
Tax Rate 27.71% 32.62% 9.19% 20.32% 19.27% 7.14% 19.97% -
Total Cost 597,178 395,179 138,056 348,914 453,234 369,558 407,203 28.93%
-
Net Worth 631,785 605,998 593,105 644,679 618,892 593,105 605,998 2.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 35,457 - 16,116 - 45,127 - 45,127 -14.78%
Div Payout % 117.41% - 734.93% - 142.63% - 135.99% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 631,785 605,998 593,105 644,679 618,892 593,105 605,998 2.80%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.79% 5.78% 1.52% 4.62% 6.73% 8.20% 7.49% -
ROE 4.78% 3.97% 0.37% 2.54% 5.11% 5.65% 5.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 48.65 32.53 10.87 28.37 37.69 31.22 34.14 26.49%
EPS 2.34 1.86 0.17 1.27 2.45 2.60 2.57 -6.03%
DPS 2.75 0.00 1.25 0.00 3.50 0.00 3.50 -14.78%
NAPS 0.49 0.47 0.46 0.50 0.48 0.46 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 48.54 32.46 10.85 28.31 37.60 31.15 34.06 26.50%
EPS 2.34 1.86 0.17 1.27 2.45 2.59 2.57 -6.03%
DPS 2.74 0.00 1.25 0.00 3.49 0.00 3.49 -14.83%
NAPS 0.4889 0.4689 0.459 0.4989 0.4789 0.459 0.4689 2.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.88 1.84 1.88 1.51 1.91 2.05 2.01 -
P/RPS 3.86 5.66 17.29 5.32 5.07 6.57 5.89 -24.45%
P/EPS 80.26 98.67 1,105.33 119.08 77.84 78.94 78.10 1.82%
EY 1.25 1.01 0.09 0.84 1.28 1.27 1.28 -1.56%
DY 1.46 0.00 0.66 0.00 1.83 0.00 1.74 -10.99%
P/NAPS 3.84 3.91 4.09 3.02 3.98 4.46 4.28 -6.94%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 19/11/20 18/08/20 21/05/20 20/02/20 19/11/19 19/08/19 -
Price 1.66 1.83 1.79 1.96 1.96 1.98 2.02 -
P/RPS 3.41 5.63 16.46 6.91 5.20 6.34 5.92 -30.65%
P/EPS 70.87 98.14 1,052.42 154.57 79.87 76.25 78.48 -6.54%
EY 1.41 1.02 0.10 0.65 1.25 1.31 1.27 7.18%
DY 1.66 0.00 0.70 0.00 1.79 0.00 1.73 -2.70%
P/NAPS 3.39 3.89 3.89 3.92 4.08 4.30 4.30 -14.59%

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