[SUNCON] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.68%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,116,912 2,076,290 1,770,830 1,673,526 1,678,124 1,788,844 1,647,593 18.20%
PBT 174,816 174,177 173,338 173,864 173,192 153,672 154,708 8.49%
Tax -31,524 -36,227 -32,242 -31,176 -38,072 -30,039 -32,514 -2.04%
NP 143,292 137,950 141,096 142,688 135,120 123,633 122,193 11.21%
-
NP to SH 143,400 137,812 141,344 142,844 135,172 123,508 121,940 11.42%
-
Tax Rate 18.03% 20.80% 18.60% 17.93% 21.98% 19.55% 21.02% -
Total Cost 1,973,620 1,938,340 1,629,734 1,530,838 1,543,004 1,665,211 1,525,400 18.75%
-
Net Worth 581,510 555,665 542,743 542,743 529,820 491,445 452,286 18.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 90,457 51,689 77,534 129,224 84,063 111,994 -
Div Payout % - 65.64% 36.57% 54.28% 95.60% 68.06% 91.84% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 581,510 555,665 542,743 542,743 529,820 491,445 452,286 18.25%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.77% 6.64% 7.97% 8.53% 8.05% 6.91% 7.42% -
ROE 24.66% 24.80% 26.04% 26.32% 25.51% 25.13% 26.96% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 163.82 160.67 137.04 129.51 129.86 138.32 127.50 18.20%
EPS 11.08 10.66 10.93 11.04 10.44 9.55 9.43 11.35%
DPS 0.00 7.00 4.00 6.00 10.00 6.50 8.67 -
NAPS 0.45 0.43 0.42 0.42 0.41 0.38 0.35 18.25%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 163.82 160.67 137.04 129.51 129.86 138.32 127.50 18.20%
EPS 11.08 10.66 10.93 11.04 10.44 9.55 9.43 11.35%
DPS 0.00 7.00 4.00 6.00 10.00 6.50 8.67 -
NAPS 0.45 0.43 0.42 0.42 0.41 0.38 0.35 18.25%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.06 2.51 2.28 2.02 1.76 1.70 1.63 -
P/RPS 1.26 1.56 1.66 1.56 1.36 1.23 1.28 -1.04%
P/EPS 18.56 23.54 20.85 18.27 16.83 17.80 17.27 4.92%
EY 5.39 4.25 4.80 5.47 5.94 5.62 5.79 -4.66%
DY 0.00 2.79 1.75 2.97 5.68 3.82 5.32 -
P/NAPS 4.58 5.84 5.43 4.81 4.29 4.47 4.66 -1.14%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 2.15 2.46 2.40 2.32 2.07 1.80 1.62 -
P/RPS 1.31 1.53 1.75 1.79 1.59 1.30 1.27 2.09%
P/EPS 19.37 23.07 21.94 20.99 19.79 18.85 17.17 8.37%
EY 5.16 4.34 4.56 4.76 5.05 5.31 5.82 -7.71%
DY 0.00 2.85 1.67 2.59 4.83 3.61 5.35 -
P/NAPS 4.78 5.72 5.71 5.52 5.05 4.74 4.63 2.15%

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