[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
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 830,467 506,007 880,210 1,073,503 836,763 854,641 996,288 -2.98%
PBT 36,764 23,565 81,327 88,872 86,932 75,635 81,212 -12.36%
Tax -10,523 -4,528 -16,722 -17,171 -15,588 -15,270 -9,031 2.57%
NP 26,241 19,037 64,605 71,701 71,344 60,365 72,181 -15.50%
-
NP to SH 28,565 18,543 64,203 71,707 71,422 60,320 72,164 -14.30%
-
Tax Rate 28.62% 19.21% 20.56% 19.32% 17.93% 20.19% 11.12% -
Total Cost 804,226 486,970 815,605 1,001,802 765,419 794,276 924,107 -2.28%
-
Net Worth 631,785 593,105 605,998 568,588 542,743 452,286 387,673 8.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,116 16,116 45,127 45,228 38,767 83,995 - -
Div Payout % 56.42% 86.92% 70.29% 63.07% 54.28% 139.25% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 631,785 593,105 605,998 568,588 542,743 452,286 387,673 8.47%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.16% 3.76% 7.34% 6.68% 8.53% 7.06% 7.24% -
ROE 4.52% 3.13% 10.59% 12.61% 13.16% 13.34% 18.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 64.41 39.24 68.27 83.07 64.75 66.14 77.10 -2.95%
EPS 2.22 1.44 4.97 5.55 5.52 4.67 5.58 -14.22%
DPS 1.25 1.25 3.50 3.50 3.00 6.50 0.00 -
NAPS 0.49 0.46 0.47 0.44 0.42 0.35 0.30 8.51%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 64.27 39.16 68.11 83.07 64.75 66.14 77.10 -2.98%
EPS 2.21 1.43 4.97 5.55 5.52 4.67 5.58 -14.29%
DPS 1.25 1.25 3.49 3.50 3.00 6.50 0.00 -
NAPS 0.4889 0.459 0.4689 0.44 0.42 0.35 0.30 8.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 -
P/EPS 74.93 130.72 40.37 32.62 36.55 34.28 0.00 -
EY 1.33 0.76 2.48 3.07 2.74 2.92 0.00 -
DY 0.75 0.66 1.74 1.93 1.49 4.06 0.00 -
P/NAPS 3.39 4.09 4.28 4.11 4.81 4.57 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 71.32 124.46 40.57 36.40 41.98 35.13 19.52 24.08%
EY 1.40 0.80 2.47 2.75 2.38 2.85 5.12 -19.41%
DY 0.79 0.70 1.73 1.73 1.29 3.96 0.00 -
P/NAPS 3.22 3.89 4.30 4.59 5.52 4.69 3.63 -1.97%

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