[SUNCON] YoY TTM 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- -0.65%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,877,112 1,394,524 2,063,542 2,313,030 1,770,966 1,775,212 996,288 11.12%
PBT 114,301 99,634 175,521 176,117 164,969 135,173 81,212 5.85%
Tax -33,772 -14,872 -37,585 -37,810 -30,357 -19,251 -9,031 24.56%
NP 80,529 84,762 137,936 138,307 134,612 115,922 72,181 1.83%
-
NP to SH 82,808 83,664 137,189 138,097 134,610 115,320 72,164 2.31%
-
Tax Rate 29.55% 14.93% 21.41% 21.47% 18.40% 14.24% 11.12% -
Total Cost 1,796,583 1,309,762 1,925,606 2,174,723 1,636,354 1,659,290 924,107 11.70%
-
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 51,574 61,244 90,356 135,685 71,073 34,890 - -
Div Payout % 62.28% 73.20% 65.86% 98.25% 52.80% 30.26% - -
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 1,292,579 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 4.29% 6.08% 6.68% 5.98% 7.60% 6.53% 7.24% -
ROE 13.11% 14.11% 22.64% 24.29% 24.80% 25.50% 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 145.58 108.16 160.04 178.99 137.05 137.37 77.10 11.16%
EPS 6.42 6.49 10.64 10.69 10.42 8.92 5.58 2.36%
DPS 4.00 4.75 7.00 10.50 5.50 2.70 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 145.26 107.91 159.69 178.99 137.05 137.37 77.10 11.12%
EPS 6.41 6.47 10.62 10.69 10.42 8.92 5.58 2.33%
DPS 3.99 4.74 6.99 10.50 5.50 2.70 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 1.14 1.74 1.26 1.01 1.47 1.16 0.00 -
P/EPS 25.85 28.97 18.89 16.94 19.39 17.93 0.00 -
EY 3.87 3.45 5.29 5.90 5.16 5.58 0.00 -
DY 2.41 2.53 3.48 5.80 2.72 1.69 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 - -
Price 1.58 1.79 2.02 2.02 2.32 1.64 0.00 -
P/RPS 1.09 1.66 1.26 1.13 1.69 1.19 0.00 -
P/EPS 24.60 27.59 18.98 18.90 22.27 18.38 0.00 -
EY 4.06 3.63 5.27 5.29 4.49 5.44 0.00 -
DY 2.53 2.65 3.47 5.20 2.37 1.65 0.00 -
P/NAPS 3.22 3.89 4.30 4.59 5.52 4.69 0.00 -

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
Post a Comment