[SUNCON] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.34%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,768,727 1,908,807 2,063,542 2,167,642 2,256,835 2,378,987 2,313,030 -16.33%
PBT 157,396 164,156 175,521 179,489 183,066 179,972 176,117 -7.19%
Tax -27,066 -29,697 -37,585 -38,647 -38,034 -39,642 -37,810 -19.92%
NP 130,330 134,459 137,936 140,842 145,032 140,330 138,307 -3.87%
-
NP to SH 129,324 134,258 137,189 139,861 144,693 139,924 138,097 -4.26%
-
Tax Rate 17.20% 18.09% 21.41% 21.53% 20.78% 22.03% 21.47% -
Total Cost 1,638,397 1,774,348 1,925,606 2,026,800 2,111,803 2,238,657 2,174,723 -17.16%
-
Net Worth 618,892 593,105 605,998 620,278 594,433 555,665 568,588 5.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 90,255 90,356 90,356 90,457 90,457 96,918 135,685 -23.74%
Div Payout % 69.79% 67.30% 65.86% 64.68% 62.52% 69.27% 98.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 618,892 593,105 605,998 620,278 594,433 555,665 568,588 5.79%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.37% 7.04% 6.68% 6.50% 6.43% 5.90% 5.98% -
ROE 20.90% 22.64% 22.64% 22.55% 24.34% 25.18% 24.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 137.18 148.04 160.04 167.74 174.64 184.10 178.99 -16.21%
EPS 10.03 10.41 10.64 10.82 11.20 10.83 10.69 -4.14%
DPS 7.00 7.00 7.00 7.00 7.00 7.50 10.50 -23.62%
NAPS 0.48 0.46 0.47 0.48 0.46 0.43 0.44 5.95%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 136.87 147.71 159.69 167.74 174.64 184.10 178.99 -16.33%
EPS 10.01 10.39 10.62 10.82 11.20 10.83 10.69 -4.27%
DPS 6.98 6.99 6.99 7.00 7.00 7.50 10.50 -23.77%
NAPS 0.4789 0.459 0.4689 0.48 0.46 0.43 0.44 5.79%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 2.05 2.01 1.91 1.33 1.82 1.81 -
P/RPS 1.39 1.38 1.26 1.14 0.76 0.99 1.01 23.65%
P/EPS 19.04 19.69 18.89 17.65 11.88 16.81 16.94 8.07%
EY 5.25 5.08 5.29 5.67 8.42 5.95 5.90 -7.46%
DY 3.66 3.41 3.48 3.66 5.26 4.12 5.80 -26.36%
P/NAPS 3.98 4.46 4.28 3.98 2.89 4.23 4.11 -2.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 19/11/19 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 -
Price 1.96 1.98 2.02 1.94 1.73 1.61 2.02 -
P/RPS 1.43 1.34 1.26 1.16 0.99 0.87 1.13 16.94%
P/EPS 19.54 19.02 18.98 17.92 15.45 14.87 18.90 2.23%
EY 5.12 5.26 5.27 5.58 6.47 6.73 5.29 -2.14%
DY 3.57 3.54 3.47 3.61 4.05 4.66 5.20 -22.12%
P/NAPS 4.08 4.30 4.30 4.04 3.76 3.74 4.59 -7.53%

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