[SUNCON] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock

[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD

Announcement Date

19-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 41.12%

YoY- 54.05%

Quarter Report

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	1,126,223	1,182,549	830,467	506,007	880,210	1,073,503	836,763	5.07%
YoY %	-4.76%	42.40%	64.12%	-42.51%	-18.01%	28.29%	-	-
Horiz. %	134.59%	141.32%	99.25%	60.47%	105.19%	128.29%	100.00%	-
PBT	79,778	90,147	36,764	23,565	81,327	88,872	86,932	-1.42%
YoY %	-11.50%	145.20%	56.01%	-71.02%	-8.49%	2.23%	-	-
Horiz. %	91.77%	103.70%	42.29%	27.11%	93.55%	102.23%	100.00%	-
Tax	-17,867	-20,875	-10,523	-4,528	-16,722	-17,171	-15,588	2.29%
YoY %	14.41%	-98.37%	-132.40%	72.92%	2.61%	-10.16%	-	-
Horiz. %	114.62%	133.92%	67.51%	29.05%	107.27%	110.16%	100.00%	-
NP	61,911	69,272	26,241	19,037	64,605	71,701	71,344	-2.33%
YoY %	-10.63%	163.98%	37.84%	-70.53%	-9.90%	0.50%	-	-
Horiz. %	86.78%	97.10%	36.78%	26.68%	90.55%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,831	66,821	28,565	18,543	64,203	71,707	71,422	-2.63%
YoY %	-8.96%	133.93%	54.05%	-71.12%	-10.46%	0.40%	-	-
Horiz. %	85.17%	93.56%	39.99%	25.96%	89.89%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.40%	23.16%	28.62%	19.21%	20.56%	19.32%	17.93%	-
YoY %	-3.28%	-19.08%	48.98%	-6.57%	6.42%	7.75%	-	-
Horiz. %	124.93%	129.17%	159.62%	107.14%	114.67%	107.75%	100.00%	-
Total Cost	1,064,312	1,113,277	804,226	486,970	815,605	1,001,802	765,419	5.64%
YoY %	-4.40%	38.43%	65.15%	-40.29%	-18.59%	30.88%	-	-
Horiz. %	139.05%	145.45%	105.07%	63.62%	106.56%	130.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	786,509	709,147	631,785	593,105	605,998	568,588	542,743	6.37%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.58%	4.76%	-	-
Horiz. %	144.91%	130.66%	116.41%	109.28%	111.65%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	38,680	38,680	16,116	16,116	45,127	45,228	38,767	-0.03%
YoY %	0.00%	140.01%	0.00%	-64.29%	-0.22%	16.67%	-	-
Horiz. %	99.78%	99.78%	41.57%	41.57%	116.41%	116.67%	100.00%	-
Div Payout %	63.59%	57.89%	56.42%	86.92%	70.29%	63.07%	54.28%	-
YoY %	9.85%	2.61%	-35.09%	23.66%	11.45%	16.19%	-	-
Horiz. %	117.15%	106.65%	103.94%	160.13%	129.50%	116.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	786,509	709,147	631,785	593,105	605,998	568,588	542,743	6.37%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.58%	4.76%	-	-
Horiz. %	144.91%	130.66%	116.41%	109.28%	111.65%	104.76%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.50%	5.86%	3.16%	3.76%	7.34%	6.68%	8.53%	-
YoY %	-6.14%	85.44%	-15.96%	-48.77%	9.88%	-21.69%	-	-
Horiz. %	64.48%	68.70%	37.05%	44.08%	86.05%	78.31%	100.00%	-
ROE	7.73%	9.42%	4.52%	3.13%	10.59%	12.61%	13.16%	-
YoY %	-17.94%	108.41%	44.41%	-70.44%	-16.02%	-4.18%	-	-
Horiz. %	58.74%	71.58%	34.35%	23.78%	80.47%	95.82%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	87.35	91.72	64.41	39.24	68.27	83.07	64.75	5.11%
YoY %	-4.76%	42.40%	64.14%	-42.52%	-17.82%	28.29%	-	-
Horiz. %	134.90%	141.65%	99.47%	60.60%	105.44%	128.29%	100.00%	-
EPS	4.72	5.19	2.22	1.44	4.97	5.55	5.52	-2.57%
YoY %	-9.06%	133.78%	54.17%	-71.03%	-10.45%	0.54%	-	-
Horiz. %	85.51%	94.02%	40.22%	26.09%	90.04%	100.54%	100.00%	-
DPS	3.00	3.00	1.25	1.25	3.50	3.50	3.00	0.00%
YoY %	0.00%	140.00%	0.00%	-64.29%	0.00%	16.67%	-	-
Horiz. %	100.00%	100.00%	41.67%	41.67%	116.67%	116.67%	100.00%	-
NAPS	0.61	0.55	0.49	0.46	0.47	0.44	0.42	6.41%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.82%	4.76%	-	-
Horiz. %	145.24%	130.95%	116.67%	109.52%	111.90%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	87.15	91.51	64.27	39.16	68.11	83.07	64.75	5.07%
YoY %	-4.76%	42.38%	64.12%	-42.50%	-18.01%	28.29%	-	-
Horiz. %	134.59%	141.33%	99.26%	60.48%	105.19%	128.29%	100.00%	-
EPS	4.71	5.17	2.21	1.43	4.97	5.55	5.52	-2.60%
YoY %	-8.90%	133.94%	54.55%	-71.23%	-10.45%	0.54%	-	-
Horiz. %	85.33%	93.66%	40.04%	25.91%	90.04%	100.54%	100.00%	-
DPS	2.99	2.99	1.25	1.25	3.49	3.50	3.00	-0.05%
YoY %	0.00%	139.20%	0.00%	-64.18%	-0.29%	16.67%	-	-
Horiz. %	99.67%	99.67%	41.67%	41.67%	116.33%	116.67%	100.00%	-
NAPS	0.6086	0.5488	0.4889	0.459	0.4689	0.44	0.42	6.37%
YoY %	10.90%	12.25%	6.51%	-2.11%	6.57%	4.76%	-	-
Horiz. %	144.90%	130.67%	116.40%	109.29%	111.64%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.55	1.51	1.66	1.88	2.01	1.81	2.02	-
P/RPS	1.77	1.65	2.58	4.79	2.94	2.18	3.12	-9.01%
YoY %	7.27%	-36.05%	-46.14%	62.93%	34.86%	-30.13%	-	-
Horiz. %	56.73%	52.88%	82.69%	153.53%	94.23%	69.87%	100.00%	-
P/EPS	32.85	29.14	74.93	130.72	40.37	32.62	36.55	-1.76%
YoY %	12.73%	-61.11%	-42.68%	223.80%	23.76%	-10.75%	-	-
Horiz. %	89.88%	79.73%	205.01%	357.65%	110.45%	89.25%	100.00%	-
EY	3.04	3.43	1.33	0.76	2.48	3.07	2.74	1.74%
YoY %	-11.37%	157.89%	75.00%	-69.35%	-19.22%	12.04%	-	-
Horiz. %	110.95%	125.18%	48.54%	27.74%	90.51%	112.04%	100.00%	-
DY	1.94	1.99	0.75	0.66	1.74	1.93	1.49	4.49%
YoY %	-2.51%	165.33%	13.64%	-62.07%	-9.84%	29.53%	-	-
Horiz. %	130.20%	133.56%	50.34%	44.30%	116.78%	129.53%	100.00%	-
P/NAPS	2.54	2.75	3.39	4.09	4.28	4.11	4.81	-10.09%
YoY %	-7.64%	-18.88%	-17.11%	-4.44%	4.14%	-14.55%	-	-
Horiz. %	52.81%	57.17%	70.48%	85.03%	88.98%	85.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	23/08/22	19/08/21	18/08/20	19/08/19	16/08/18	24/08/17	-
Price	1.80	1.55	1.58	1.79	2.02	2.02	2.32	-
P/RPS	2.06	1.69	2.45	4.56	2.96	2.43	3.58	-8.79%
YoY %	21.89%	-31.02%	-46.27%	54.05%	21.81%	-32.12%	-	-
Horiz. %	57.54%	47.21%	68.44%	127.37%	82.68%	67.88%	100.00%	-
P/EPS	38.15	29.91	71.32	124.46	40.57	36.40	41.98	-1.58%
YoY %	27.55%	-58.06%	-42.70%	206.78%	11.46%	-13.29%	-	-
Horiz. %	90.88%	71.25%	169.89%	296.47%	96.64%	86.71%	100.00%	-
EY	2.62	3.34	1.40	0.80	2.47	2.75	2.38	1.61%
YoY %	-21.56%	138.57%	75.00%	-67.61%	-10.18%	15.55%	-	-
Horiz. %	110.08%	140.34%	58.82%	33.61%	103.78%	115.55%	100.00%	-
DY	1.67	1.94	0.79	0.70	1.73	1.73	1.29	4.39%
YoY %	-13.92%	145.57%	12.86%	-59.54%	0.00%	34.11%	-	-
Horiz. %	129.46%	150.39%	61.24%	54.26%	134.11%	134.11%	100.00%	-
P/NAPS	2.95	2.82	3.22	3.89	4.30	4.59	5.52	-9.91%
YoY %	4.61%	-12.42%	-17.22%	-9.53%	-6.32%	-16.85%	-	-
Horiz. %	53.44%	51.09%	58.33%	70.47%	77.90%	83.15%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 11:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 10:20:00

ADX

10 Mins

BUY

2024-05-17 09:30:00

EMA 5

10 Mins

BUY

2024-05-17 09:30:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

652

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

HLIND

HONG LEONG INDUSTRIES BHD

456

PTRANS

PERAK TRANSIT BERHAD

402

MBSB

MALAYSIA BUILDING SOCIETY BHD

399

HARTA

HARTALEGA HOLDINGS BHD

378

MYEG

MY E.G. SERVICES BHD

356

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

NOTION

NOTION VTEC BHD

346

Daily Stocks

INGENIEU-WB

0.015

+0.01

639,554,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,781,900

INGENIEU

0.09

+0.015

272,921,600

INIX-OR

0.02

0.00

141,839,900

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

107,175,800

DSONIC

0.535

+0.06

95,922,900

DNEX

0.445

+0.045

79,437,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

35.98

+2.48

397,100

ALLIANZ

23.20

+1.12

60,500

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.34

+0.58

191,500

KESM

6.60

+0.30

93,800

TOYOVEN

1.16

+0.225

3,408,300

DKSH

5.23

+0.22

369,200

YTLPOWR

5.39

+0.21

15,455,600

HUMEIND

3.44

+0.21

2,135,800

GCB

3.59

+0.20

5,203,100

More gainer Stocks

AJI

15.80

-0.32

188,300

PANAMY

19.40

-0.30

40,200

UTDPLT

25.96

-0.24

97,300

CARZO

0.105

-0.195

50,000

ORIENT

6.97

-0.18

1,220,900

SAM

5.72

-0.12

417,800

KLK

22.40

-0.12

298,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More