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

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -27.03%
YoY- -39.02%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,098,905 2,081,237 1,877,112 1,394,524 2,063,542 2,313,030 1,770,966 2.87%
PBT 173,689 205,628 114,301 99,634 175,521 176,117 164,969 0.86%
Tax -42,310 -51,847 -33,772 -14,872 -37,585 -37,810 -30,357 5.68%
NP 131,379 153,781 80,529 84,762 137,936 138,307 134,612 -0.40%
-
NP to SH 129,192 150,844 82,808 83,664 137,189 138,097 134,610 -0.68%
-
Tax Rate 24.36% 25.21% 29.55% 14.93% 21.41% 21.47% 18.40% -
Total Cost 1,967,526 1,927,456 1,796,583 1,309,762 1,925,606 2,174,723 1,636,354 3.11%
-
Net Worth 786,509 709,147 631,785 593,105 605,998 568,588 542,743 6.37%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 70,914 90,255 51,574 61,244 90,356 135,685 71,073 -0.03%
Div Payout % 54.89% 59.83% 62.28% 73.20% 65.86% 98.25% 52.80% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 786,509 709,147 631,785 593,105 605,998 568,588 542,743 6.37%
NOSH 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 1,292,579 -0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.26% 7.39% 4.29% 6.08% 6.68% 5.98% 7.60% -
ROE 16.43% 21.27% 13.11% 14.11% 22.64% 24.29% 24.80% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 162.79 161.42 145.58 108.16 160.04 178.99 137.05 2.90%
EPS 10.02 11.70 6.42 6.49 10.64 10.69 10.42 -0.64%
DPS 5.50 7.00 4.00 4.75 7.00 10.50 5.50 0.00%
NAPS 0.61 0.55 0.49 0.46 0.47 0.44 0.42 6.41%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 162.42 161.06 145.26 107.91 159.69 178.99 137.05 2.86%
EPS 10.00 11.67 6.41 6.47 10.62 10.69 10.42 -0.68%
DPS 5.49 6.98 3.99 4.74 6.99 10.50 5.50 -0.03%
NAPS 0.6086 0.5488 0.4889 0.459 0.4689 0.44 0.42 6.37%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 0.95 0.94 1.14 1.74 1.26 1.01 1.47 -7.01%
P/EPS 15.47 12.91 25.85 28.97 18.89 16.94 19.39 -3.69%
EY 6.46 7.75 3.87 3.45 5.29 5.90 5.16 3.81%
DY 3.55 4.64 2.41 2.53 3.48 5.80 2.72 4.53%
P/NAPS 2.54 2.75 3.39 4.09 4.28 4.11 4.81 -10.09%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 1.11 0.96 1.09 1.66 1.26 1.13 1.69 -6.76%
P/EPS 17.96 13.25 24.60 27.59 18.98 18.90 22.27 -3.51%
EY 5.57 7.55 4.06 3.63 5.27 5.29 4.49 3.65%
DY 3.06 4.52 2.53 2.65 3.47 5.20 2.37 4.34%
P/NAPS 2.95 2.82 3.22 3.89 4.30 4.59 5.52 -9.91%

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