[SUNCON] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.54%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,076,290 1,881,272 1,770,966 1,784,024 1,788,844 1,705,971 1,775,212 10.97%
PBT 174,177 167,645 164,969 160,315 153,672 145,428 135,173 18.35%
Tax -36,227 -29,835 -30,357 -31,091 -30,039 -23,418 -19,251 52.24%
NP 137,950 137,810 134,612 129,224 123,633 122,010 115,922 12.26%
-
NP to SH 137,812 138,061 134,610 129,112 123,508 120,800 115,320 12.57%
-
Tax Rate 20.80% 17.80% 18.40% 19.39% 19.55% 16.10% 14.24% -
Total Cost 1,938,340 1,743,462 1,636,354 1,654,800 1,665,211 1,583,961 1,659,290 10.88%
-
Net Worth 555,665 542,743 542,743 529,820 491,053 452,286 452,286 14.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 161,530 109,840 71,073 64,612 34,890 34,890 34,890 177.00%
Div Payout % 117.21% 79.56% 52.80% 50.04% 28.25% 28.88% 30.26% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 555,665 542,743 542,743 529,820 491,053 452,286 452,286 14.66%
NOSH 1,292,246 1,292,246 1,292,579 1,292,246 1,292,246 1,292,246 1,292,246 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.64% 7.33% 7.60% 7.24% 6.91% 7.15% 6.53% -
ROE 24.80% 25.44% 24.80% 24.37% 25.15% 26.71% 25.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 160.67 145.58 137.05 138.06 138.43 132.02 137.37 10.97%
EPS 10.66 10.68 10.42 9.99 9.56 9.35 8.92 12.57%
DPS 12.50 8.50 5.50 5.00 2.70 2.70 2.70 177.00%
NAPS 0.43 0.42 0.42 0.41 0.38 0.35 0.35 14.66%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 160.67 145.58 137.05 138.06 138.43 132.02 137.37 10.97%
EPS 10.66 10.68 10.42 9.99 9.56 9.35 8.92 12.57%
DPS 12.50 8.50 5.50 5.00 2.70 2.70 2.70 177.00%
NAPS 0.43 0.42 0.42 0.41 0.38 0.35 0.35 14.66%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.51 2.28 2.02 1.76 1.70 1.63 1.60 -
P/RPS 1.56 1.57 1.47 1.27 1.23 1.23 1.16 21.77%
P/EPS 23.54 21.34 19.39 17.62 17.79 17.44 17.93 19.84%
EY 4.25 4.69 5.16 5.68 5.62 5.74 5.58 -16.55%
DY 4.98 3.73 2.72 2.84 1.59 1.66 1.69 105.13%
P/NAPS 5.84 5.43 4.81 4.29 4.47 4.66 4.57 17.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 -
Price 2.46 2.40 2.32 2.07 1.80 1.62 1.64 -
P/RPS 1.53 1.65 1.69 1.50 1.30 1.23 1.19 18.18%
P/EPS 23.07 22.46 22.27 20.72 18.83 17.33 18.38 16.31%
EY 4.34 4.45 4.49 4.83 5.31 5.77 5.44 -13.94%
DY 5.08 3.54 2.37 2.42 1.50 1.67 1.65 111.20%
P/NAPS 5.72 5.71 5.52 5.05 4.74 4.63 4.69 14.11%

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