[SUNCON] QoQ TTM Result on 31-Mar-2024 [#1]

Stock

[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD

Announcement Date

20-May-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

31-Mar-2024 [#1]

Profit Trend

QoQ- 3.15%

YoY- 16.49%

Quarter Report

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
TTM Result
Revenue	2,753,892	2,671,225	2,303,159	2,098,905	2,052,697	2,155,231	2,278,412	13.45%
YoY %	3.09%	15.98%	9.73%	2.25%	-4.76%	-5.41%	-	-
Horiz. %	120.87%	117.24%	101.09%	92.12%	90.09%	94.59%	100.00%	-
PBT	192,778	188,645	184,196	173,689	174,403	184,058	218,753	-8.07%
YoY %	2.19%	2.42%	6.05%	-0.41%	-5.25%	-15.86%	-	-
Horiz. %	88.13%	86.24%	84.20%	79.40%	79.73%	84.14%	100.00%	-
Tax	-42,859	-42,799	-41,260	-42,310	-42,661	-45,318	-60,532	-20.54%
YoY %	-0.14%	-3.73%	2.48%	0.82%	5.86%	25.13%	-	-
Horiz. %	70.80%	70.70%	68.16%	69.90%	70.48%	74.87%	100.00%	-
NP	149,919	145,846	142,936	131,379	131,742	138,740	158,221	-3.52%
YoY %	2.79%	2.04%	8.80%	-0.28%	-5.04%	-12.31%	-	-
Horiz. %	94.75%	92.18%	90.34%	83.04%	83.26%	87.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,685	145,109	141,490	129,192	128,492	135,182	154,263	-1.98%
YoY %	3.15%	2.56%	9.52%	0.54%	-4.95%	-12.37%	-	-
Horiz. %	97.03%	94.07%	91.72%	83.75%	83.29%	87.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	22.69%	22.40%	24.36%	24.46%	24.62%	27.67%	-
YoY %	-2.03%	1.29%	-8.05%	-0.41%	-0.65%	-11.02%	-	-
Horiz. %	80.34%	82.00%	80.95%	88.04%	88.40%	88.98%	100.00%	-
Total Cost	2,603,973	2,525,379	2,160,223	1,967,526	1,920,955	2,016,491	2,120,191	14.67%
YoY %	3.11%	16.90%	9.79%	2.42%	-4.74%	-4.89%	-	-
Horiz. %	122.82%	119.11%	101.89%	92.80%	90.60%	95.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	863,870	825,189	773,615	786,509	773,615	734,934	696,253	15.45%
YoY %	4.69%	6.67%	-1.64%	1.67%	5.26%	5.56%	-	-
Horiz. %	124.07%	118.52%	111.11%	112.96%	111.11%	105.56%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	77,361	77,361	70,914	70,914	70,914	70,914	90,255	-9.75%
YoY %	0.00%	9.09%	0.00%	0.00%	0.00%	-21.43%	-	-
Horiz. %	85.71%	85.71%	78.57%	78.57%	78.57%	78.57%	100.00%	-
Div Payout %	51.68%	53.31%	50.12%	54.89%	55.19%	52.46%	58.51%	-
YoY %	-3.06%	6.36%	-8.69%	-0.54%	5.20%	-10.34%	-	-
Horiz. %	88.33%	91.11%	85.66%	93.81%	94.33%	89.66%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	863,870	825,189	773,615	786,509	773,615	734,934	696,253	15.45%
YoY %	4.69%	6.67%	-1.64%	1.67%	5.26%	5.56%	-	-
Horiz. %	124.07%	118.52%	111.11%	112.96%	111.11%	105.56%	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%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	5.44%	5.46%	6.21%	6.26%	6.42%	6.44%	6.94%	-
YoY %	-0.37%	-12.08%	-0.80%	-2.49%	-0.31%	-7.20%	-	-
Horiz. %	78.39%	78.67%	89.48%	90.20%	92.51%	92.80%	100.00%	-
ROE	17.33%	17.58%	18.29%	16.43%	16.61%	18.39%	22.16%	-
YoY %	-1.42%	-3.88%	11.32%	-1.08%	-9.68%	-17.01%	-	-
Horiz. %	78.20%	79.33%	82.54%	74.14%	74.95%	82.99%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	213.59	207.17	178.63	162.79	159.20	167.16	176.71	13.45%
YoY %	3.10%	15.98%	9.73%	2.26%	-4.76%	-5.40%	-	-
Horiz. %	120.87%	117.24%	101.09%	92.12%	90.09%	94.60%	100.00%	-
EPS	11.61	11.25	10.97	10.02	9.97	10.48	11.96	-1.95%
YoY %	3.20%	2.55%	9.48%	0.50%	-4.87%	-12.37%	-	-
Horiz. %	97.07%	94.06%	91.72%	83.78%	83.36%	87.63%	100.00%	-
DPS	6.00	6.00	5.50	5.50	5.50	5.50	7.00	-9.75%
YoY %	0.00%	9.09%	0.00%	0.00%	0.00%	-21.43%	-	-
Horiz. %	85.71%	85.71%	78.57%	78.57%	78.57%	78.57%	100.00%	-
NAPS	0.67	0.64	0.60	0.61	0.60	0.57	0.54	15.45%
YoY %	4.69%	6.67%	-1.64%	1.67%	5.26%	5.56%	-	-
Horiz. %	124.07%	118.52%	111.11%	112.96%	111.11%	105.56%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	213.11	206.71	178.23	162.42	158.85	166.78	176.31	13.45%
YoY %	3.10%	15.98%	9.73%	2.25%	-4.75%	-5.41%	-	-
Horiz. %	120.87%	117.24%	101.09%	92.12%	90.10%	94.59%	100.00%	-
EPS	11.58	11.23	10.95	10.00	9.94	10.46	11.94	-2.01%
YoY %	3.12%	2.56%	9.50%	0.60%	-4.97%	-12.40%	-	-
Horiz. %	96.98%	94.05%	91.71%	83.75%	83.25%	87.60%	100.00%	-
DPS	5.99	5.99	5.49	5.49	5.49	5.49	6.98	-9.68%
YoY %	0.00%	9.11%	0.00%	0.00%	0.00%	-21.35%	-	-
Horiz. %	85.82%	85.82%	78.65%	78.65%	78.65%	78.65%	100.00%	-
NAPS	0.6685	0.6386	0.5987	0.6086	0.5987	0.5687	0.5388	15.44%
YoY %	4.68%	6.66%	-1.63%	1.65%	5.28%	5.55%	-	-
Horiz. %	124.07%	118.52%	111.12%	112.95%	111.12%	105.55%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	2.92	1.94	1.90	1.55	1.66	1.56	1.50	-
P/RPS	1.37	0.94	1.06	0.95	1.04	0.93	0.85	37.42%
YoY %	45.74%	-11.32%	11.58%	-8.65%	11.83%	9.41%	-	-
Horiz. %	161.18%	110.59%	124.71%	111.76%	122.35%	109.41%	100.00%	-
P/EPS	25.15	17.24	17.31	15.47	16.66	14.88	12.54	58.96%
YoY %	45.88%	-0.40%	11.89%	-7.14%	11.96%	18.66%	-	-
Horiz. %	200.56%	137.48%	138.04%	123.37%	132.85%	118.66%	100.00%	-
EY	3.98	5.80	5.78	6.46	6.00	6.72	7.98	-37.08%
YoY %	-31.38%	0.35%	-10.53%	7.67%	-10.71%	-15.79%	-	-
Horiz. %	49.87%	72.68%	72.43%	80.95%	75.19%	84.21%	100.00%	-
DY	2.05	3.09	2.89	3.55	3.31	3.53	4.67	-42.21%
YoY %	-33.66%	6.92%	-18.59%	7.25%	-6.23%	-24.41%	-	-
Horiz. %	43.90%	66.17%	61.88%	76.02%	70.88%	75.59%	100.00%	-
P/NAPS	4.36	3.03	3.17	2.54	2.77	2.74	2.78	34.95%
YoY %	43.89%	-4.42%	24.80%	-8.30%	1.09%	-1.44%	-	-
Horiz. %	156.83%	108.99%	114.03%	91.37%	99.64%	98.56%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	20/05/24	20/02/24	21/11/23	23/08/23	22/05/23	21/02/23	22/11/22	-
Price	3.35	2.61	1.89	1.80	1.72	1.65	1.43	-
P/RPS	1.57	1.26	1.06	1.11	1.08	0.99	0.81	55.39%
YoY %	24.60%	18.87%	-4.50%	2.78%	9.09%	22.22%	-	-
Horiz. %	193.83%	155.56%	130.86%	137.04%	133.33%	122.22%	100.00%	-
P/EPS	28.86	23.19	17.22	17.96	17.26	15.74	11.95	79.90%
YoY %	24.45%	34.67%	-4.12%	4.06%	9.66%	31.72%	-	-
Horiz. %	241.51%	194.06%	144.10%	150.29%	144.44%	131.72%	100.00%	-
EY	3.47	4.31	5.81	5.57	5.79	6.35	8.37	-44.37%
YoY %	-19.49%	-25.82%	4.31%	-3.80%	-8.82%	-24.13%	-	-
Horiz. %	41.46%	51.49%	69.41%	66.55%	69.18%	75.87%	100.00%	-
DY	1.79	2.30	2.91	3.06	3.20	3.33	4.90	-48.86%
YoY %	-22.17%	-20.96%	-4.90%	-4.38%	-3.90%	-32.04%	-	-
Horiz. %	36.53%	46.94%	59.39%	62.45%	65.31%	67.96%	100.00%	-
P/NAPS	5.00	4.08	3.15	2.95	2.87	2.89	2.65	52.63%
YoY %	22.55%	29.52%	6.78%	2.79%	-0.69%	9.06%	-	-
Horiz. %	188.68%	153.96%	118.87%	111.32%	108.30%	109.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:35:00

EMA 5

5 Mins

SELL

2024-06-26 15:35:00

ADX

5 Mins

SELL

2024-06-26 15:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 15:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 15:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

306,689,600

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.06

-0.005

226,792,500

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,139,100

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

76,534,100

SBH

0.32

+0.035

57,805,500

MYEG

1.02

-0.02

57,036,200

SNS

0.75

+0.03

53,873,600

More active Stocks

CHGP

2.63

+0.34

653,500

MPI

38.90

+0.30

113,700

VSTECS

4.21

+0.21

2,220,300

PANAMY

20.20

+0.20

9,200

HLFG

17.38

+0.18

172,200

AJI

15.38

+0.18

122,400

MBMR

5.37

+0.17

585,200

PIE

6.33

+0.15

139,400

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

212,100

More gainer Stocks

NESTLE

121.30

-1.20

64,800

KLK

20.72

-0.26

846,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.98

-0.20

144,100

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

356,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More