[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

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	1,768,727	1,908,807	2,063,542	2,167,642	2,256,835	2,378,987	2,313,030	-16.33%
YoY %	-7.34%	-7.50%	-4.80%	-3.95%	-5.13%	2.85%	-	-
Horiz. %	76.47%	82.52%	89.21%	93.71%	97.57%	102.85%	100.00%	-
PBT	157,396	164,156	175,521	179,489	183,066	179,972	176,117	-7.19%
YoY %	-4.12%	-6.48%	-2.21%	-1.95%	1.72%	2.19%	-	-
Horiz. %	89.37%	93.21%	99.66%	101.91%	103.95%	102.19%	100.00%	-
Tax	-27,066	-29,697	-37,585	-38,647	-38,034	-39,642	-37,810	-19.92%
YoY %	8.86%	20.99%	2.75%	-1.61%	4.06%	-4.85%	-	-
Horiz. %	71.58%	78.54%	99.40%	102.21%	100.59%	104.85%	100.00%	-
NP	130,330	134,459	137,936	140,842	145,032	140,330	138,307	-3.87%
YoY %	-3.07%	-2.52%	-2.06%	-2.89%	3.35%	1.46%	-	-
Horiz. %	94.23%	97.22%	99.73%	101.83%	104.86%	101.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,324	134,258	137,189	139,861	144,693	139,924	138,097	-4.26%
YoY %	-3.68%	-2.14%	-1.91%	-3.34%	3.41%	1.32%	-	-
Horiz. %	93.65%	97.22%	99.34%	101.28%	104.78%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.20%	18.09%	21.41%	21.53%	20.78%	22.03%	21.47%	-
YoY %	-4.92%	-15.51%	-0.56%	3.61%	-5.67%	2.61%	-	-
Horiz. %	80.11%	84.26%	99.72%	100.28%	96.79%	102.61%	100.00%	-
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%
YoY %	-7.66%	-7.86%	-4.99%	-4.03%	-5.67%	2.94%	-	-
Horiz. %	75.34%	81.59%	88.54%	93.20%	97.11%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,892	593,105	605,998	620,278	594,433	555,665	568,588	5.79%
YoY %	4.35%	-2.13%	-2.30%	4.35%	6.98%	-2.27%	-	-
Horiz. %	108.85%	104.31%	106.58%	109.09%	104.55%	97.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	90,255	90,356	90,356	90,457	90,457	96,918	135,685	-23.74%
YoY %	-0.11%	0.00%	-0.11%	0.00%	-6.67%	-28.57%	-	-
Horiz. %	66.52%	66.59%	66.59%	66.67%	66.67%	71.43%	100.00%	-
Div Payout %	69.79%	67.30%	65.86%	64.68%	62.52%	69.27%	98.25%	-
YoY %	3.70%	2.19%	1.82%	3.45%	-9.74%	-29.50%	-	-
Horiz. %	71.03%	68.50%	67.03%	65.83%	63.63%	70.50%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	618,892	593,105	605,998	620,278	594,433	555,665	568,588	5.79%
YoY %	4.35%	-2.13%	-2.30%	4.35%	6.98%	-2.27%	-	-
Horiz. %	108.85%	104.31%	106.58%	109.09%	104.55%	97.73%	100.00%	-
NOSH	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	7.37%	7.04%	6.68%	6.50%	6.43%	5.90%	5.98%	-
YoY %	4.69%	5.39%	2.77%	1.09%	8.98%	-1.34%	-	-
Horiz. %	123.24%	117.73%	111.71%	108.70%	107.53%	98.66%	100.00%	-
ROE	20.90%	22.64%	22.64%	22.55%	24.34%	25.18%	24.29%	-
YoY %	-7.69%	0.00%	0.40%	-7.35%	-3.34%	3.66%	-	-
Horiz. %	86.04%	93.21%	93.21%	92.84%	100.21%	103.66%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	137.18	148.04	160.04	167.74	174.64	184.10	178.99	-16.21%
YoY %	-7.34%	-7.50%	-4.59%	-3.95%	-5.14%	2.85%	-	-
Horiz. %	76.64%	82.71%	89.41%	93.71%	97.57%	102.85%	100.00%	-
EPS	10.03	10.41	10.64	10.82	11.20	10.83	10.69	-4.14%
YoY %	-3.65%	-2.16%	-1.66%	-3.39%	3.42%	1.31%	-	-
Horiz. %	93.83%	97.38%	99.53%	101.22%	104.77%	101.31%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.00	7.50	10.50	-23.62%
YoY %	0.00%	0.00%	0.00%	0.00%	-6.67%	-28.57%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	66.67%	71.43%	100.00%	-
NAPS	0.48	0.46	0.47	0.48	0.46	0.43	0.44	5.95%
YoY %	4.35%	-2.13%	-2.08%	4.35%	6.98%	-2.27%	-	-
Horiz. %	109.09%	104.55%	106.82%	109.09%	104.55%	97.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	136.87	147.71	159.69	167.74	174.64	184.10	178.99	-16.33%
YoY %	-7.34%	-7.50%	-4.80%	-3.95%	-5.14%	2.85%	-	-
Horiz. %	76.47%	82.52%	89.22%	93.71%	97.57%	102.85%	100.00%	-
EPS	10.01	10.39	10.62	10.82	11.20	10.83	10.69	-4.27%
YoY %	-3.66%	-2.17%	-1.85%	-3.39%	3.42%	1.31%	-	-
Horiz. %	93.64%	97.19%	99.35%	101.22%	104.77%	101.31%	100.00%	-
DPS	6.98	6.99	6.99	7.00	7.00	7.50	10.50	-23.77%
YoY %	-0.14%	0.00%	-0.14%	0.00%	-6.67%	-28.57%	-	-
Horiz. %	66.48%	66.57%	66.57%	66.67%	66.67%	71.43%	100.00%	-
NAPS	0.4789	0.459	0.4689	0.48	0.46	0.43	0.44	5.79%
YoY %	4.34%	-2.11%	-2.31%	4.35%	6.98%	-2.27%	-	-
Horiz. %	108.84%	104.32%	106.57%	109.09%	104.55%	97.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.72%	9.52%	10.53%	50.00%	-23.23%	-1.98%	-	-
Horiz. %	137.62%	136.63%	124.75%	112.87%	75.25%	98.02%	100.00%	-
P/EPS	19.04	19.69	18.89	17.65	11.88	16.81	16.94	8.07%
YoY %	-3.30%	4.24%	7.03%	48.57%	-29.33%	-0.77%	-	-
Horiz. %	112.40%	116.23%	111.51%	104.19%	70.13%	99.23%	100.00%	-
EY	5.25	5.08	5.29	5.67	8.42	5.95	5.90	-7.46%
YoY %	3.35%	-3.97%	-6.70%	-32.66%	41.51%	0.85%	-	-
Horiz. %	88.98%	86.10%	89.66%	96.10%	142.71%	100.85%	100.00%	-
DY	3.66	3.41	3.48	3.66	5.26	4.12	5.80	-26.36%
YoY %	7.33%	-2.01%	-4.92%	-30.42%	27.67%	-28.97%	-	-
Horiz. %	63.10%	58.79%	60.00%	63.10%	90.69%	71.03%	100.00%	-
P/NAPS	3.98	4.46	4.28	3.98	2.89	4.23	4.11	-2.11%
YoY %	-10.76%	4.21%	7.54%	37.72%	-31.68%	2.92%	-	-
Horiz. %	96.84%	108.52%	104.14%	96.84%	70.32%	102.92%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.72%	6.35%	8.62%	17.17%	13.79%	-23.01%	-	-
Horiz. %	126.55%	118.58%	111.50%	102.65%	87.61%	76.99%	100.00%	-
P/EPS	19.54	19.02	18.98	17.92	15.45	14.87	18.90	2.23%
YoY %	2.73%	0.21%	5.92%	15.99%	3.90%	-21.32%	-	-
Horiz. %	103.39%	100.63%	100.42%	94.81%	81.75%	78.68%	100.00%	-
EY	5.12	5.26	5.27	5.58	6.47	6.73	5.29	-2.14%
YoY %	-2.66%	-0.19%	-5.56%	-13.76%	-3.86%	27.22%	-	-
Horiz. %	96.79%	99.43%	99.62%	105.48%	122.31%	127.22%	100.00%	-
DY	3.57	3.54	3.47	3.61	4.05	4.66	5.20	-22.12%
YoY %	0.85%	2.02%	-3.88%	-10.86%	-13.09%	-10.38%	-	-
Horiz. %	68.65%	68.08%	66.73%	69.42%	77.88%	89.62%	100.00%	-
P/NAPS	4.08	4.30	4.30	4.04	3.76	3.74	4.59	-7.53%
YoY %	-5.12%	0.00%	6.44%	7.45%	0.53%	-18.52%	-	-
Horiz. %	88.89%	93.68%	93.68%	88.02%	81.92%	81.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos