[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

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	2,365,098	1,660,934	1,012,014	1,760,420	2,147,006	1,673,526	1,709,282	5.55%
YoY %	42.40%	64.12%	-42.51%	-18.01%	28.29%	-2.09%	-	-
Horiz. %	138.37%	97.17%	59.21%	102.99%	125.61%	97.91%	100.00%	-
PBT	180,294	73,528	47,130	162,654	177,744	173,864	151,270	2.96%
YoY %	145.20%	56.01%	-71.02%	-8.49%	2.23%	14.94%	-	-
Horiz. %	119.19%	48.61%	31.16%	107.53%	117.50%	114.94%	100.00%	-
Tax	-41,750	-21,046	-9,056	-33,444	-34,342	-31,176	-30,540	5.34%
YoY %	-98.37%	-132.40%	72.92%	2.61%	-10.16%	-2.08%	-	-
Horiz. %	136.71%	68.91%	29.65%	109.51%	112.45%	102.08%	100.00%	-
NP	138,544	52,482	38,074	129,210	143,402	142,688	120,730	2.31%
YoY %	163.98%	37.84%	-70.53%	-9.90%	0.50%	18.19%	-	-
Horiz. %	114.76%	43.47%	31.54%	107.02%	118.78%	118.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,642	57,130	37,086	128,406	143,414	142,844	120,640	1.71%
YoY %	133.93%	54.05%	-71.12%	-10.46%	0.40%	18.41%	-	-
Horiz. %	110.78%	47.36%	30.74%	106.44%	118.88%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.16%	28.62%	19.21%	20.56%	19.32%	17.93%	20.19%	-
YoY %	-19.08%	48.98%	-6.57%	6.42%	7.75%	-11.19%	-	-
Horiz. %	114.71%	141.75%	95.15%	101.83%	95.69%	88.81%	100.00%	-
Total Cost	2,226,554	1,608,452	973,940	1,631,210	2,003,604	1,530,838	1,588,552	5.78%
YoY %	38.43%	65.15%	-40.29%	-18.59%	30.88%	-3.63%	-	-
Horiz. %	140.16%	101.25%	61.31%	102.69%	126.13%	96.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	709,147	631,785	593,105	605,998	568,588	542,743	452,286	7.78%
YoY %	12.24%	6.52%	-2.13%	6.58%	4.76%	20.00%	-	-
Horiz. %	156.79%	139.69%	131.13%	133.99%	125.71%	120.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	77,361	32,233	32,233	90,255	90,457	77,534	167,991	-12.11%
YoY %	140.01%	0.00%	-64.29%	-0.22%	16.67%	-53.85%	-	-
Horiz. %	46.05%	19.19%	19.19%	53.73%	53.85%	46.15%	100.00%	-
Div Payout %	57.89%	56.42%	86.92%	70.29%	63.07%	54.28%	139.25%	-
YoY %	2.61%	-35.09%	23.66%	11.45%	16.19%	-61.02%	-	-
Horiz. %	41.57%	40.52%	62.42%	50.48%	45.29%	38.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	709,147	631,785	593,105	605,998	568,588	542,743	452,286	7.78%
YoY %	12.24%	6.52%	-2.13%	6.58%	4.76%	20.00%	-	-
Horiz. %	156.79%	139.69%	131.13%	133.99%	125.71%	120.00%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	5.86%	3.16%	3.76%	7.34%	6.68%	8.53%	7.06%	-
YoY %	85.44%	-15.96%	-48.77%	9.88%	-21.69%	20.82%	-	-
Horiz. %	83.00%	44.76%	53.26%	103.97%	94.62%	120.82%	100.00%	-
ROE	18.85%	9.04%	6.25%	21.19%	25.22%	26.32%	26.67%	-
YoY %	108.52%	44.64%	-70.50%	-15.98%	-4.18%	-1.31%	-	-
Horiz. %	70.68%	33.90%	23.43%	79.45%	94.56%	98.69%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	183.43	128.82	78.49	136.53	166.15	129.51	132.27	5.59%
YoY %	42.39%	64.12%	-42.51%	-17.83%	28.29%	-2.09%	-	-
Horiz. %	138.68%	97.39%	59.34%	103.22%	125.61%	97.91%	100.00%	-
EPS	10.38	4.44	2.88	9.94	11.10	11.04	9.34	1.77%
YoY %	133.78%	54.17%	-71.03%	-10.45%	0.54%	18.20%	-	-
Horiz. %	111.13%	47.54%	30.84%	106.42%	118.84%	118.20%	100.00%	-
DPS	6.00	2.50	2.50	7.00	7.00	6.00	13.00	-12.08%
YoY %	140.00%	0.00%	-64.29%	0.00%	16.67%	-53.85%	-	-
Horiz. %	46.15%	19.23%	19.23%	53.85%	53.85%	46.15%	100.00%	-
NAPS	0.55	0.49	0.46	0.47	0.44	0.42	0.35	7.82%
YoY %	12.24%	6.52%	-2.13%	6.82%	4.76%	20.00%	-	-
Horiz. %	157.14%	140.00%	131.43%	134.29%	125.71%	120.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	183.02	128.53	78.31	136.23	166.15	129.51	132.27	5.55%
YoY %	42.39%	64.13%	-42.52%	-18.01%	28.29%	-2.09%	-	-
Horiz. %	138.37%	97.17%	59.20%	102.99%	125.61%	97.91%	100.00%	-
EPS	10.34	4.42	2.87	9.94	11.10	11.04	9.34	1.70%
YoY %	133.94%	54.01%	-71.13%	-10.45%	0.54%	18.20%	-	-
Horiz. %	110.71%	47.32%	30.73%	106.42%	118.84%	118.20%	100.00%	-
DPS	5.99	2.49	2.49	6.98	7.00	6.00	13.00	-12.10%
YoY %	140.56%	0.00%	-64.33%	-0.29%	16.67%	-53.85%	-	-
Horiz. %	46.08%	19.15%	19.15%	53.69%	53.85%	46.15%	100.00%	-
NAPS	0.5488	0.4889	0.459	0.4689	0.44	0.42	0.35	7.78%
YoY %	12.25%	6.51%	-2.11%	6.57%	4.76%	20.00%	-	-
Horiz. %	156.80%	139.69%	131.14%	133.97%	125.71%	120.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-36.43%	-46.25%	63.27%	34.86%	-30.13%	28.93%	-	-
Horiz. %	67.77%	106.61%	198.35%	121.49%	90.08%	128.93%	100.00%	-
P/EPS	14.57	37.46	65.36	20.18	16.31	18.27	17.14	-2.66%
YoY %	-61.11%	-42.69%	223.89%	23.73%	-10.73%	6.59%	-	-
Horiz. %	85.01%	218.55%	381.33%	117.74%	95.16%	106.59%	100.00%	-
EY	6.86	2.67	1.53	4.95	6.13	5.47	5.83	2.74%
YoY %	156.93%	74.51%	-69.09%	-19.25%	12.07%	-6.17%	-	-
Horiz. %	117.67%	45.80%	26.24%	84.91%	105.15%	93.83%	100.00%	-
DY	3.97	1.51	1.33	3.48	3.87	2.97	8.13	-11.25%
YoY %	162.91%	13.53%	-61.78%	-10.08%	30.30%	-63.47%	-	-
Horiz. %	48.83%	18.57%	16.36%	42.80%	47.60%	36.53%	100.00%	-
P/NAPS	2.75	3.39	4.09	4.28	4.11	4.81	4.57	-8.11%
YoY %	-18.88%	-17.11%	-4.44%	4.14%	-14.55%	5.25%	-	-
Horiz. %	60.18%	74.18%	89.50%	93.65%	89.93%	105.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.71%	-46.05%	54.05%	21.31%	-31.84%	44.35%	-	-
Horiz. %	67.74%	99.19%	183.87%	119.35%	98.39%	144.35%	100.00%	-
P/EPS	14.95	35.66	62.23	20.28	18.20	20.99	17.57	-2.65%
YoY %	-58.08%	-42.70%	206.85%	11.43%	-13.29%	19.46%	-	-
Horiz. %	85.09%	202.96%	354.18%	115.42%	103.59%	119.46%	100.00%	-
EY	6.69	2.80	1.61	4.93	5.49	4.76	5.69	2.73%
YoY %	138.93%	73.91%	-67.34%	-10.20%	15.34%	-16.34%	-	-
Horiz. %	117.57%	49.21%	28.30%	86.64%	96.49%	83.66%	100.00%	-
DY	3.87	1.58	1.40	3.47	3.47	2.59	7.93	-11.26%
YoY %	144.94%	12.86%	-59.65%	0.00%	33.98%	-67.34%	-	-
Horiz. %	48.80%	19.92%	17.65%	43.76%	43.76%	32.66%	100.00%	-
P/NAPS	2.82	3.22	3.89	4.30	4.59	5.52	4.69	-8.12%
YoY %	-12.42%	-17.22%	-9.53%	-6.32%	-16.85%	17.70%	-	-
Horiz. %	60.13%	68.66%	82.94%	91.68%	97.87%	117.70%	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