[SUNCON] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -86.59%

YoY- -93.39%

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
Quarter Result
Revenue	604,095	557,887	375,265	140,181	440,175	544,275	417,232	6.35%
YoY %	8.28%	48.66%	167.70%	-68.15%	-19.13%	30.45%	-	-
Horiz. %	144.79%	133.71%	89.94%	33.60%	105.50%	130.45%	100.00%	-
PBT	42,263	42,977	9,515	2,340	41,200	45,168	42,768	-0.19%
YoY %	-1.66%	351.68%	306.62%	-94.32%	-8.78%	5.61%	-	-
Horiz. %	98.82%	100.49%	22.25%	5.47%	96.33%	105.61%	100.00%	-
Tax	-8,993	-9,344	-3,588	-215	-8,228	-9,290	-6,070	6.76%
YoY %	3.76%	-160.42%	-1,568.84%	97.39%	11.43%	-53.05%	-	-
Horiz. %	148.15%	153.94%	59.11%	3.54%	135.55%	153.05%	100.00%	-
NP	33,270	33,633	5,927	2,125	32,972	35,878	36,698	-1.62%
YoY %	-1.08%	467.45%	178.92%	-93.56%	-8.10%	-2.23%	-	-
Horiz. %	90.66%	91.65%	16.15%	5.79%	89.85%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,003	32,303	8,324	2,193	33,185	35,857	36,763	-1.78%
YoY %	2.17%	288.07%	279.57%	-93.39%	-7.45%	-2.46%	-	-
Horiz. %	89.77%	87.87%	22.64%	5.97%	90.27%	97.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.28%	21.74%	37.71%	9.19%	19.97%	20.57%	14.19%	-
YoY %	-2.12%	-42.35%	310.34%	-53.98%	-2.92%	44.96%	-	-
Horiz. %	149.96%	153.21%	265.75%	64.76%	140.73%	144.96%	100.00%	-
Total Cost	570,825	524,254	369,338	138,056	407,203	508,397	380,534	6.98%
YoY %	8.88%	41.94%	167.53%	-66.10%	-19.90%	33.60%	-	-
Horiz. %	150.01%	137.77%	97.06%	36.28%	107.01%	133.60%	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 %	117.20%	119.74%	193.62%	734.93%	135.99%	126.14%	105.45%	-
YoY %	-2.12%	-38.16%	-73.65%	440.43%	7.81%	19.62%	-	-
Horiz. %	111.14%	113.55%	183.61%	696.95%	128.96%	119.62%	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	5.51%	6.03%	1.58%	1.52%	7.49%	6.59%	8.80%	-
YoY %	-8.62%	281.65%	3.95%	-79.71%	13.66%	-25.11%	-	-
Horiz. %	62.61%	68.52%	17.95%	17.27%	85.11%	74.89%	100.00%	-
ROE	4.20%	4.56%	1.32%	0.37%	5.48%	6.31%	6.77%	-
YoY %	-7.89%	245.45%	256.76%	-93.25%	-13.15%	-6.79%	-	-
Horiz. %	62.04%	67.36%	19.50%	5.47%	80.95%	93.21%	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	46.85	43.27	29.10	10.87	34.14	42.12	32.29	6.39%
YoY %	8.27%	48.69%	167.71%	-68.16%	-18.95%	30.44%	-	-
Horiz. %	145.09%	134.00%	90.12%	33.66%	105.73%	130.44%	100.00%	-
EPS	2.56	2.51	0.65	0.17	2.57	2.78	2.84	-1.71%
YoY %	1.99%	286.15%	282.35%	-93.39%	-7.55%	-2.11%	-	-
Horiz. %	90.14%	88.38%	22.89%	5.99%	90.49%	97.89%	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	46.75	43.17	29.04	10.85	34.06	42.12	32.29	6.35%
YoY %	8.29%	48.66%	167.65%	-68.14%	-19.14%	30.44%	-	-
Horiz. %	144.78%	133.69%	89.93%	33.60%	105.48%	130.44%	100.00%	-
EPS	2.55	2.50	0.64	0.17	2.57	2.78	2.84	-1.77%
YoY %	2.00%	290.62%	276.47%	-93.39%	-7.55%	-2.11%	-	-
Horiz. %	89.79%	88.03%	22.54%	5.99%	90.49%	97.89%	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	3.31	3.49	5.70	17.29	5.89	4.30	6.26	-10.07%
YoY %	-5.16%	-38.77%	-67.03%	193.55%	36.98%	-31.31%	-	-
Horiz. %	52.88%	55.75%	91.05%	276.20%	94.09%	68.69%	100.00%	-
P/EPS	60.56	60.27	257.13	1,105.33	78.10	65.23	71.00	-2.61%
YoY %	0.48%	-76.56%	-76.74%	1,315.28%	19.73%	-8.13%	-	-
Horiz. %	85.30%	84.89%	362.15%	1,556.80%	110.00%	91.87%	100.00%	-
EY	1.65	1.66	0.39	0.09	1.28	1.53	1.41	2.65%
YoY %	-0.60%	325.64%	333.33%	-92.97%	-16.34%	8.51%	-	-
Horiz. %	117.02%	117.73%	27.66%	6.38%	90.78%	108.51%	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	3.84	3.58	5.43	16.46	5.92	4.80	7.19	-9.92%
YoY %	7.26%	-34.07%	-67.01%	178.04%	23.33%	-33.24%	-	-
Horiz. %	53.41%	49.79%	75.52%	228.93%	82.34%	66.76%	100.00%	-
P/EPS	70.32	61.87	244.74	1,052.42	78.48	72.80	81.55	-2.43%
YoY %	13.66%	-74.72%	-76.75%	1,241.00%	7.80%	-10.73%	-	-
Horiz. %	86.23%	75.87%	300.11%	1,290.52%	96.24%	89.27%	100.00%	-
EY	1.42	1.62	0.41	0.10	1.27	1.37	1.23	2.42%
YoY %	-12.35%	295.12%	310.00%	-92.13%	-7.30%	11.38%	-	-
Horiz. %	115.45%	131.71%	33.33%	8.13%	103.25%	111.38%	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

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