[SUNCON] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.43%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,202,402 1,470,060 1,233,888 1,710,389 2,174,426 1,770,830 1,647,593 4.95%
PBT 170,334 81,657 79,366 155,852 181,065 173,338 154,708 1.61%
Tax -46,026 -20,644 -21,677 -25,680 -36,796 -32,242 -32,514 5.96%
NP 124,308 61,013 57,689 130,172 144,269 141,096 122,193 0.28%
-
NP to SH 119,380 63,814 56,781 130,246 144,160 141,344 121,940 -0.35%
-
Tax Rate 27.02% 25.28% 27.31% 16.48% 20.32% 18.60% 21.02% -
Total Cost 2,078,094 1,409,046 1,176,198 1,580,217 2,030,157 1,629,734 1,525,400 5.28%
-
Net Worth 696,253 631,785 605,998 593,105 555,665 542,743 452,286 7.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 51,574 21,489 21,489 60,170 60,304 51,689 111,994 -12.11%
Div Payout % 43.20% 33.67% 37.85% 46.20% 41.83% 36.57% 91.84% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 696,253 631,785 605,998 593,105 555,665 542,743 452,286 7.45%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.64% 4.15% 4.68% 7.61% 6.63% 7.97% 7.42% -
ROE 17.15% 10.10% 9.37% 21.96% 25.94% 26.04% 26.96% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 170.81 114.01 95.70 132.65 168.27 137.04 127.50 4.99%
EPS 9.27 4.95 4.40 10.08 11.16 10.93 9.43 -0.28%
DPS 4.00 1.67 1.67 4.67 4.67 4.00 8.67 -12.09%
NAPS 0.54 0.49 0.47 0.46 0.43 0.42 0.35 7.49%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 170.43 113.76 95.48 132.36 168.27 137.04 127.50 4.95%
EPS 9.24 4.94 4.39 10.08 11.16 10.93 9.43 -0.33%
DPS 3.99 1.66 1.66 4.66 4.67 4.00 8.67 -12.12%
NAPS 0.5388 0.4889 0.4689 0.459 0.43 0.42 0.35 7.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.50 1.63 1.84 2.05 1.82 2.28 1.63 -
P/RPS 0.88 1.43 1.92 1.55 1.08 1.66 1.28 -6.05%
P/EPS 16.20 32.93 41.78 20.29 16.31 20.85 17.27 -1.05%
EY 6.17 3.04 2.39 4.93 6.13 4.80 5.79 1.06%
DY 2.67 1.02 0.91 2.28 2.56 1.75 5.32 -10.84%
P/NAPS 2.78 3.33 3.91 4.46 4.23 5.43 4.66 -8.24%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 18/11/21 19/11/20 19/11/19 19/11/18 20/11/17 22/11/16 -
Price 1.43 1.56 1.83 1.98 1.61 2.40 1.62 -
P/RPS 0.84 1.37 1.91 1.49 0.96 1.75 1.27 -6.65%
P/EPS 15.44 31.52 41.55 19.60 14.43 21.94 17.17 -1.75%
EY 6.47 3.17 2.41 5.10 6.93 4.56 5.82 1.77%
DY 2.80 1.07 0.91 2.36 2.90 1.67 5.35 -10.22%
P/NAPS 2.65 3.18 3.89 4.30 3.74 5.71 4.63 -8.87%

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