[SUNCON] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -49.43%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,088,512 2,498,648 1,820,808 1,463,304 1,760,140 2,116,912 1,678,124 3.71%
PBT 150,060 188,680 108,996 84,900 160,508 174,816 173,192 -2.36%
Tax -35,496 -46,124 -27,740 -17,252 -33,976 -31,524 -38,072 -1.16%
NP 114,564 142,556 81,256 67,648 126,532 143,292 135,120 -2.71%
-
NP to SH 111,312 138,072 80,964 65,400 124,072 143,400 135,172 -3.18%
-
Tax Rate 23.65% 24.45% 25.45% 20.32% 21.17% 18.03% 21.98% -
Total Cost 1,973,948 2,356,092 1,739,552 1,395,656 1,633,608 1,973,620 1,543,004 4.18%
-
Net Worth 773,615 734,934 657,573 644,679 620,278 581,510 529,820 6.50%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 129,224 -
Div Payout % - - - - - - 95.60% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 773,615 734,934 657,573 644,679 620,278 581,510 529,820 6.50%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.49% 5.71% 4.46% 4.62% 7.19% 6.77% 8.05% -
ROE 14.39% 18.79% 12.31% 10.14% 20.00% 24.66% 25.51% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 161.98 193.79 141.22 113.49 136.21 163.82 129.86 3.75%
EPS 8.64 10.72 6.28 5.08 9.60 11.08 10.44 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.60 0.57 0.51 0.50 0.48 0.45 0.41 6.54%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 161.62 193.36 140.90 113.24 136.21 163.82 129.86 3.71%
EPS 8.61 10.68 6.27 5.06 9.60 11.08 10.44 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.5987 0.5687 0.5089 0.4989 0.48 0.45 0.41 6.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.66 1.72 1.80 1.51 1.91 2.06 1.76 -
P/RPS 1.02 0.89 1.27 1.33 1.40 1.26 1.36 -4.67%
P/EPS 19.23 16.06 28.67 29.77 19.89 18.56 16.83 2.24%
EY 5.20 6.23 3.49 3.36 5.03 5.39 5.94 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 2.77 3.02 3.53 3.02 3.98 4.58 4.29 -7.02%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 25/05/22 20/05/21 21/05/20 16/05/19 17/05/18 25/05/17 -
Price 1.72 1.58 1.68 1.96 1.94 2.15 2.07 -
P/RPS 1.06 0.82 1.19 1.73 1.42 1.31 1.59 -6.53%
P/EPS 19.92 14.75 26.75 38.64 20.21 19.37 19.79 0.10%
EY 5.02 6.78 3.74 2.59 4.95 5.16 5.05 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
P/NAPS 2.87 2.77 3.29 3.92 4.04 4.78 5.05 -8.98%

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