[SUNCON] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.67%
YoY- 70.54%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 503,429 469,253 557,887 624,662 626,610 272,078 375,265 21.57%
PBT 56,307 37,604 42,977 47,170 91,002 24,479 9,515 226.10%
Tax -10,798 -13,645 -9,344 -11,531 -26,012 -4,960 -3,588 108.02%
NP 45,509 23,959 33,633 35,639 64,990 19,519 5,927 287.75%
-
NP to SH 45,646 22,715 32,303 34,518 64,727 19,296 8,324 210.00%
-
Tax Rate 19.18% 36.29% 21.74% 24.45% 28.58% 20.26% 37.71% -
Total Cost 457,920 445,294 524,254 589,023 561,620 252,559 369,338 15.36%
-
Net Worth 734,934 696,253 709,147 734,934 696,253 631,785 631,785 10.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 32,233 - 38,680 - 51,574 - 16,116 58.54%
Div Payout % 70.62% - 119.74% - 79.68% - 193.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 734,934 696,253 709,147 734,934 696,253 631,785 631,785 10.57%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.04% 5.11% 6.03% 5.71% 10.37% 7.17% 1.58% -
ROE 6.21% 3.26% 4.56% 4.70% 9.30% 3.05% 1.32% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.04 36.39 43.27 48.45 48.60 21.10 29.10 21.57%
EPS 3.54 1.76 2.51 2.68 5.01 1.50 0.65 208.59%
DPS 2.50 0.00 3.00 0.00 4.00 0.00 1.25 58.53%
NAPS 0.57 0.54 0.55 0.57 0.54 0.49 0.49 10.57%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.96 36.31 43.17 48.34 48.49 21.05 29.04 21.57%
EPS 3.53 1.76 2.50 2.67 5.01 1.49 0.64 211.20%
DPS 2.49 0.00 2.99 0.00 3.99 0.00 1.25 58.11%
NAPS 0.5687 0.5388 0.5488 0.5687 0.5388 0.4889 0.4889 10.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.56 1.50 1.51 1.72 1.56 1.63 1.66 -
P/RPS 4.00 4.12 3.49 3.55 3.21 7.72 5.70 -20.98%
P/EPS 44.07 85.14 60.27 64.25 31.08 108.92 257.13 -69.04%
EY 2.27 1.17 1.66 1.56 3.22 0.92 0.39 222.53%
DY 1.60 0.00 1.99 0.00 2.56 0.00 0.75 65.49%
P/NAPS 2.74 2.78 2.75 3.02 2.89 3.33 3.39 -13.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 18/11/21 19/08/21 -
Price 1.65 1.43 1.55 1.58 1.48 1.56 1.58 -
P/RPS 4.23 3.93 3.58 3.26 3.05 7.39 5.43 -15.29%
P/EPS 46.61 81.17 61.87 59.02 29.48 104.24 244.74 -66.79%
EY 2.15 1.23 1.62 1.69 3.39 0.96 0.41 200.92%
DY 1.52 0.00 1.94 0.00 2.70 0.00 0.79 54.51%
P/NAPS 2.89 2.65 2.82 2.77 2.74 3.18 3.22 -6.93%

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