[SUNCON] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 131.81%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 865,332 673,507 469,253 272,078 419,409 402,582 557,317 7.60%
PBT 70,526 48,111 37,604 24,479 35,960 35,562 46,927 7.01%
Tax -21,883 -12,595 -13,645 -4,960 -11,730 -2,538 -10,426 13.13%
NP 48,643 35,516 23,959 19,519 24,230 33,024 36,501 4.89%
-
NP to SH 46,467 35,013 22,715 19,296 24,043 33,482 36,413 4.14%
-
Tax Rate 31.03% 26.18% 36.29% 20.26% 32.62% 7.14% 22.22% -
Total Cost 816,689 637,991 445,294 252,559 395,179 369,558 520,816 7.77%
-
Net Worth 838,083 773,615 696,253 631,785 605,998 593,105 555,665 7.08%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 32,233 - - - - - - -
Div Payout % 69.37% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 838,083 773,615 696,253 631,785 605,998 593,105 555,665 7.08%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.62% 5.27% 5.11% 7.17% 5.78% 8.20% 6.55% -
ROE 5.54% 4.53% 3.26% 3.05% 3.97% 5.65% 6.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 67.11 52.24 36.39 21.10 32.53 31.22 43.13 7.63%
EPS 3.60 2.72 1.76 1.50 1.86 2.60 2.82 4.15%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.54 0.49 0.47 0.46 0.43 7.12%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 66.96 52.12 36.31 21.05 32.46 31.15 43.13 7.59%
EPS 3.60 2.71 1.76 1.49 1.86 2.59 2.82 4.15%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6485 0.5987 0.5388 0.4889 0.4689 0.459 0.43 7.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.50 1.90 1.50 1.63 1.84 2.05 1.82 -
P/RPS 6.71 3.64 4.12 7.72 5.66 6.57 4.22 8.02%
P/EPS 124.87 69.97 85.14 108.92 98.67 78.94 64.59 11.60%
EY 0.80 1.43 1.17 0.92 1.01 1.27 1.55 -10.42%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.92 3.17 2.78 3.33 3.91 4.46 4.23 8.54%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 21/11/23 22/11/22 18/11/21 19/11/20 19/11/19 19/11/18 -
Price 4.43 1.89 1.43 1.56 1.83 1.98 1.61 -
P/RPS 6.60 3.62 3.93 7.39 5.63 6.34 3.73 9.96%
P/EPS 122.92 69.60 81.17 104.24 98.14 76.25 57.14 13.60%
EY 0.81 1.44 1.23 0.96 1.02 1.31 1.75 -12.03%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 3.15 2.65 3.18 3.89 4.30 3.74 10.52%

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