[SUNCON] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.52%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,760,420 1,760,140 2,256,835 2,174,426 2,147,006 2,116,912 2,076,290 -10.44%
PBT 162,654 160,508 183,066 181,065 177,744 174,816 174,177 -4.47%
Tax -33,444 -33,976 -38,034 -36,796 -34,342 -31,524 -36,227 -5.20%
NP 129,210 126,532 145,032 144,269 143,402 143,292 137,950 -4.28%
-
NP to SH 128,406 124,072 144,693 144,160 143,414 143,400 137,812 -4.61%
-
Tax Rate 20.56% 21.17% 20.78% 20.32% 19.32% 18.03% 20.80% -
Total Cost 1,631,210 1,633,608 2,111,803 2,030,157 2,003,604 1,973,620 1,938,340 -10.89%
-
Net Worth 605,998 620,278 594,433 555,665 568,588 581,510 555,665 5.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 90,255 - 90,457 60,304 90,457 - 90,457 -0.14%
Div Payout % 70.29% - 62.52% 41.83% 63.07% - 65.64% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 605,998 620,278 594,433 555,665 568,588 581,510 555,665 5.96%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.34% 7.19% 6.43% 6.63% 6.68% 6.77% 6.64% -
ROE 21.19% 20.00% 24.34% 25.94% 25.22% 24.66% 24.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 136.53 136.21 174.64 168.27 166.15 163.82 160.67 -10.31%
EPS 9.94 9.60 11.20 11.16 11.10 11.08 10.66 -4.56%
DPS 7.00 0.00 7.00 4.67 7.00 0.00 7.00 0.00%
NAPS 0.47 0.48 0.46 0.43 0.44 0.45 0.43 6.12%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 136.23 136.21 174.64 168.27 166.15 163.82 160.67 -10.44%
EPS 9.94 9.60 11.20 11.16 11.10 11.08 10.66 -4.56%
DPS 6.98 0.00 7.00 4.67 7.00 0.00 7.00 -0.19%
NAPS 0.4689 0.48 0.46 0.43 0.44 0.45 0.43 5.96%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.01 1.91 1.33 1.82 1.81 2.06 2.51 -
P/RPS 1.47 1.40 0.76 1.08 1.09 1.26 1.56 -3.89%
P/EPS 20.18 19.89 11.88 16.31 16.31 18.56 23.54 -9.78%
EY 4.95 5.03 8.42 6.13 6.13 5.39 4.25 10.73%
DY 3.48 0.00 5.26 2.56 3.87 0.00 2.79 15.92%
P/NAPS 4.28 3.98 2.89 4.23 4.11 4.58 5.84 -18.75%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 16/05/19 25/02/19 19/11/18 16/08/18 17/05/18 26/02/18 -
Price 2.02 1.94 1.73 1.61 2.02 2.15 2.46 -
P/RPS 1.48 1.42 0.99 0.96 1.22 1.31 1.53 -2.19%
P/EPS 20.28 20.21 15.45 14.43 18.20 19.37 23.07 -8.25%
EY 4.93 4.95 6.47 6.93 5.49 5.16 4.34 8.89%
DY 3.47 0.00 4.05 2.90 3.47 0.00 2.85 14.06%
P/NAPS 4.30 4.04 3.76 3.74 4.59 4.78 5.72 -17.36%

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