[SUNCON] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD

Announcement Date

16-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 100.02%

YoY- 0.4%

Quarter Report

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	830,467	506,007	880,210	1,073,503	836,763	854,641	996,288	-2.98%
YoY %	64.12%	-42.51%	-18.01%	28.29%	-2.09%	-14.22%	-	-
Horiz. %	83.36%	50.79%	88.35%	107.75%	83.99%	85.78%	100.00%	-
PBT	36,764	23,565	81,327	88,872	86,932	75,635	81,212	-12.36%
YoY %	56.01%	-71.02%	-8.49%	2.23%	14.94%	-6.87%	-	-
Horiz. %	45.27%	29.02%	100.14%	109.43%	107.04%	93.13%	100.00%	-
Tax	-10,523	-4,528	-16,722	-17,171	-15,588	-15,270	-9,031	2.57%
YoY %	-132.40%	72.92%	2.61%	-10.16%	-2.08%	-69.08%	-	-
Horiz. %	116.52%	50.14%	185.16%	190.13%	172.61%	169.08%	100.00%	-
NP	26,241	19,037	64,605	71,701	71,344	60,365	72,181	-15.50%
YoY %	37.84%	-70.53%	-9.90%	0.50%	18.19%	-16.37%	-	-
Horiz. %	36.35%	26.37%	89.50%	99.34%	98.84%	83.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,565	18,543	64,203	71,707	71,422	60,320	72,164	-14.30%
YoY %	54.05%	-71.12%	-10.46%	0.40%	18.41%	-16.41%	-	-
Horiz. %	39.58%	25.70%	88.97%	99.37%	98.97%	83.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	19.21%	20.56%	19.32%	17.93%	20.19%	11.12%	-
YoY %	48.98%	-6.57%	6.42%	7.75%	-11.19%	81.56%	-	-
Horiz. %	257.37%	172.75%	184.89%	173.74%	161.24%	181.56%	100.00%	-
Total Cost	804,226	486,970	815,605	1,001,802	765,419	794,276	924,107	-2.28%
YoY %	65.15%	-40.29%	-18.59%	30.88%	-3.63%	-14.05%	-	-
Horiz. %	87.03%	52.70%	88.26%	108.41%	82.83%	85.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	631,785	593,105	605,998	568,588	542,743	452,286	387,673	8.47%
YoY %	6.52%	-2.13%	6.58%	4.76%	20.00%	16.67%	-	-
Horiz. %	162.97%	152.99%	156.32%	146.67%	140.00%	116.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	16,116	16,116	45,127	45,228	38,767	83,995	-	-
YoY %	0.00%	-64.29%	-0.22%	16.67%	-53.85%	0.00%	-	-
Horiz. %	19.19%	19.19%	53.73%	53.85%	46.15%	100.00%	-	-
Div Payout %	56.42%	86.92%	70.29%	63.07%	54.28%	139.25%	-	-
YoY %	-35.09%	23.66%	11.45%	16.19%	-61.02%	0.00%	-	-
Horiz. %	40.52%	62.42%	50.48%	45.29%	38.98%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	631,785	593,105	605,998	568,588	542,743	452,286	387,673	8.47%
YoY %	6.52%	-2.13%	6.58%	4.76%	20.00%	16.67%	-	-
Horiz. %	162.97%	152.99%	156.32%	146.67%	140.00%	116.67%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	3.16%	3.76%	7.34%	6.68%	8.53%	7.06%	7.24%	-
YoY %	-15.96%	-48.77%	9.88%	-21.69%	20.82%	-2.49%	-	-
Horiz. %	43.65%	51.93%	101.38%	92.27%	117.82%	97.51%	100.00%	-
ROE	4.52%	3.13%	10.59%	12.61%	13.16%	13.34%	18.61%	-
YoY %	44.41%	-70.44%	-16.02%	-4.18%	-1.35%	-28.32%	-	-
Horiz. %	24.29%	16.82%	56.90%	67.76%	70.71%	71.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	64.41	39.24	68.27	83.07	64.75	66.14	77.10	-2.95%
YoY %	64.14%	-42.52%	-17.82%	28.29%	-2.10%	-14.22%	-	-
Horiz. %	83.54%	50.89%	88.55%	107.74%	83.98%	85.78%	100.00%	-
EPS	2.22	1.44	4.97	5.55	5.52	4.67	5.58	-14.22%
YoY %	54.17%	-71.03%	-10.45%	0.54%	18.20%	-16.31%	-	-
Horiz. %	39.78%	25.81%	89.07%	99.46%	98.92%	83.69%	100.00%	-
DPS	1.25	1.25	3.50	3.50	3.00	6.50	0.00	-
YoY %	0.00%	-64.29%	0.00%	16.67%	-53.85%	0.00%	-	-
Horiz. %	19.23%	19.23%	53.85%	53.85%	46.15%	100.00%	-	-
NAPS	0.49	0.46	0.47	0.44	0.42	0.35	0.30	8.51%
YoY %	6.52%	-2.13%	6.82%	4.76%	20.00%	16.67%	-	-
Horiz. %	163.33%	153.33%	156.67%	146.67%	140.00%	116.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	64.27	39.16	68.11	83.07	64.75	66.14	77.10	-2.98%
YoY %	64.12%	-42.50%	-18.01%	28.29%	-2.10%	-14.22%	-	-
Horiz. %	83.36%	50.79%	88.34%	107.74%	83.98%	85.78%	100.00%	-
EPS	2.21	1.43	4.97	5.55	5.52	4.67	5.58	-14.29%
YoY %	54.55%	-71.23%	-10.45%	0.54%	18.20%	-16.31%	-	-
Horiz. %	39.61%	25.63%	89.07%	99.46%	98.92%	83.69%	100.00%	-
DPS	1.25	1.25	3.49	3.50	3.00	6.50	0.00	-
YoY %	0.00%	-64.18%	-0.29%	16.67%	-53.85%	0.00%	-	-
Horiz. %	19.23%	19.23%	53.69%	53.85%	46.15%	100.00%	-	-
NAPS	0.4889	0.459	0.4689	0.44	0.42	0.35	0.30	8.47%
YoY %	6.51%	-2.11%	6.57%	4.76%	20.00%	16.67%	-	-
Horiz. %	162.97%	153.00%	156.30%	146.67%	140.00%	116.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-	-
Price	1.66	1.88	2.01	1.81	2.02	1.60	0.00	-
P/RPS	2.58	4.79	2.94	2.18	3.12	2.42	0.00	-
YoY %	-46.14%	62.93%	34.86%	-30.13%	28.93%	0.00%	-	-
Horiz. %	106.61%	197.93%	121.49%	90.08%	128.93%	100.00%	-	-
P/EPS	74.93	130.72	40.37	32.62	36.55	34.28	0.00	-
YoY %	-42.68%	223.80%	23.76%	-10.75%	6.62%	0.00%	-	-
Horiz. %	218.58%	381.33%	117.77%	95.16%	106.62%	100.00%	-	-
EY	1.33	0.76	2.48	3.07	2.74	2.92	0.00	-
YoY %	75.00%	-69.35%	-19.22%	12.04%	-6.16%	0.00%	-	-
Horiz. %	45.55%	26.03%	84.93%	105.14%	93.84%	100.00%	-	-
DY	0.75	0.66	1.74	1.93	1.49	4.06	0.00	-
YoY %	13.64%	-62.07%	-9.84%	29.53%	-63.30%	0.00%	-	-
Horiz. %	18.47%	16.26%	42.86%	47.54%	36.70%	100.00%	-	-
P/NAPS	3.39	4.09	4.28	4.11	4.81	4.57	0.00	-
YoY %	-17.11%	-4.44%	4.14%	-14.55%	5.25%	0.00%	-	-
Horiz. %	74.18%	89.50%	93.65%	89.93%	105.25%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	19/08/21	18/08/20	19/08/19	16/08/18	24/08/17	25/08/16	21/08/15	-
Price	1.58	1.79	2.02	2.02	2.32	1.64	1.09	-
P/RPS	2.45	4.56	2.96	2.43	3.58	2.48	1.41	9.63%
YoY %	-46.27%	54.05%	21.81%	-32.12%	44.35%	75.89%	-	-
Horiz. %	173.76%	323.40%	209.93%	172.34%	253.90%	175.89%	100.00%	-
P/EPS	71.32	124.46	40.57	36.40	41.98	35.13	19.52	24.08%
YoY %	-42.70%	206.78%	11.46%	-13.29%	19.50%	79.97%	-	-
Horiz. %	365.37%	637.60%	207.84%	186.48%	215.06%	179.97%	100.00%	-
EY	1.40	0.80	2.47	2.75	2.38	2.85	5.12	-19.41%
YoY %	75.00%	-67.61%	-10.18%	15.55%	-16.49%	-44.34%	-	-
Horiz. %	27.34%	15.62%	48.24%	53.71%	46.48%	55.66%	100.00%	-
DY	0.79	0.70	1.73	1.73	1.29	3.96	0.00	-
YoY %	12.86%	-59.54%	0.00%	34.11%	-67.42%	0.00%	-	-
Horiz. %	19.95%	17.68%	43.69%	43.69%	32.58%	100.00%	-	-
P/NAPS	3.22	3.89	4.30	4.59	5.52	4.69	3.63	-1.97%
YoY %	-17.22%	-9.53%	-6.32%	-16.85%	17.70%	29.20%	-	-
Horiz. %	88.71%	107.16%	118.46%	126.45%	152.07%	129.20%	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