[SUNCON] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 18.9%
YoY- 82.16%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,052,697 2,155,231 2,278,412 2,081,237 1,898,615 1,729,155 1,729,781 12.09%
PBT 174,403 184,058 218,753 205,628 172,166 152,245 102,820 42.27%
Tax -42,661 -45,318 -60,532 -51,847 -46,091 -41,495 -27,002 35.68%
NP 131,742 138,740 158,221 153,781 126,075 110,750 75,818 44.58%
-
NP to SH 128,492 135,182 154,263 150,844 126,865 112,588 78,061 39.45%
-
Tax Rate 24.46% 24.62% 27.67% 25.21% 26.77% 27.26% 26.26% -
Total Cost 1,920,955 2,016,491 2,120,191 1,927,456 1,772,540 1,618,405 1,653,963 10.50%
-
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 70,914 70,914 90,255 90,255 67,691 67,691 51,574 23.67%
Div Payout % 55.19% 52.46% 58.51% 59.83% 53.36% 60.12% 66.07% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.42% 6.44% 6.94% 7.39% 6.64% 6.40% 4.38% -
ROE 16.61% 18.39% 22.16% 21.27% 17.26% 16.17% 12.36% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 159.20 167.16 176.71 161.42 147.25 134.11 134.16 12.09%
EPS 9.97 10.48 11.96 11.70 9.84 8.73 6.05 39.55%
DPS 5.50 5.50 7.00 7.00 5.25 5.25 4.00 23.67%
NAPS 0.60 0.57 0.54 0.55 0.57 0.54 0.49 14.46%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 158.85 166.78 176.31 161.06 146.92 133.81 133.86 12.09%
EPS 9.94 10.46 11.94 11.67 9.82 8.71 6.04 39.43%
DPS 5.49 5.49 6.98 6.98 5.24 5.24 3.99 23.73%
NAPS 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 0.4889 14.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.66 1.56 1.50 1.51 1.72 1.56 1.63 -
P/RPS 1.04 0.93 0.85 0.94 1.17 1.16 1.21 -9.60%
P/EPS 16.66 14.88 12.54 12.91 17.48 17.87 26.92 -27.39%
EY 6.00 6.72 7.98 7.75 5.72 5.60 3.71 37.81%
DY 3.31 3.53 4.67 4.64 3.05 3.37 2.45 22.23%
P/NAPS 2.77 2.74 2.78 2.75 3.02 2.89 3.33 -11.56%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 18/11/21 -
Price 1.72 1.65 1.43 1.55 1.58 1.48 1.56 -
P/RPS 1.08 0.99 0.81 0.96 1.07 1.10 1.16 -4.65%
P/EPS 17.26 15.74 11.95 13.25 16.06 16.95 25.77 -23.46%
EY 5.79 6.35 8.37 7.55 6.23 5.90 3.88 30.61%
DY 3.20 3.33 4.90 4.52 3.32 3.55 2.56 16.05%
P/NAPS 2.87 2.89 2.65 2.82 2.77 2.74 3.18 -6.61%

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