[SUNCON] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 3.49%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,365,098 1,660,934 1,012,014 1,760,420 2,147,006 1,673,526 1,709,282 5.55%
PBT 180,294 73,528 47,130 162,654 177,744 173,864 151,270 2.96%
Tax -41,750 -21,046 -9,056 -33,444 -34,342 -31,176 -30,540 5.34%
NP 138,544 52,482 38,074 129,210 143,402 142,688 120,730 2.31%
-
NP to SH 133,642 57,130 37,086 128,406 143,414 142,844 120,640 1.71%
-
Tax Rate 23.16% 28.62% 19.21% 20.56% 19.32% 17.93% 20.19% -
Total Cost 2,226,554 1,608,452 973,940 1,631,210 2,003,604 1,530,838 1,588,552 5.78%
-
Net Worth 709,147 631,785 593,105 605,998 568,588 542,743 452,286 7.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 77,361 32,233 32,233 90,255 90,457 77,534 167,991 -12.11%
Div Payout % 57.89% 56.42% 86.92% 70.29% 63.07% 54.28% 139.25% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 709,147 631,785 593,105 605,998 568,588 542,743 452,286 7.78%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.86% 3.16% 3.76% 7.34% 6.68% 8.53% 7.06% -
ROE 18.85% 9.04% 6.25% 21.19% 25.22% 26.32% 26.67% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 183.43 128.82 78.49 136.53 166.15 129.51 132.27 5.59%
EPS 10.38 4.44 2.88 9.94 11.10 11.04 9.34 1.77%
DPS 6.00 2.50 2.50 7.00 7.00 6.00 13.00 -12.08%
NAPS 0.55 0.49 0.46 0.47 0.44 0.42 0.35 7.82%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 183.02 128.53 78.31 136.23 166.15 129.51 132.27 5.55%
EPS 10.34 4.42 2.87 9.94 11.10 11.04 9.34 1.70%
DPS 5.99 2.49 2.49 6.98 7.00 6.00 13.00 -12.10%
NAPS 0.5488 0.4889 0.459 0.4689 0.44 0.42 0.35 7.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.51 1.66 1.88 2.01 1.81 2.02 1.60 -
P/RPS 0.82 1.29 2.40 1.47 1.09 1.56 1.21 -6.27%
P/EPS 14.57 37.46 65.36 20.18 16.31 18.27 17.14 -2.66%
EY 6.86 2.67 1.53 4.95 6.13 5.47 5.83 2.74%
DY 3.97 1.51 1.33 3.48 3.87 2.97 8.13 -11.25%
P/NAPS 2.75 3.39 4.09 4.28 4.11 4.81 4.57 -8.11%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 19/08/21 18/08/20 19/08/19 16/08/18 24/08/17 25/08/16 -
Price 1.55 1.58 1.79 2.02 2.02 2.32 1.64 -
P/RPS 0.84 1.23 2.28 1.48 1.22 1.79 1.24 -6.28%
P/EPS 14.95 35.66 62.23 20.28 18.20 20.99 17.57 -2.65%
EY 6.69 2.80 1.61 4.93 5.49 4.76 5.69 2.73%
DY 3.87 1.58 1.40 3.47 3.47 2.59 7.93 -11.26%
P/NAPS 2.82 3.22 3.89 4.30 4.59 5.52 4.69 -8.12%

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