[SUNCON] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 107.61%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 419,531 1,788,844 1,235,695 854,641 424,351 1,916,859 1,446,583 -56.15%
PBT 43,298 153,672 116,031 75,635 37,521 140,750 111,353 -46.69%
Tax -9,518 -30,039 -24,386 -15,270 -8,466 -13,012 -13,980 -22.59%
NP 33,780 123,633 91,645 60,365 29,055 127,738 97,373 -50.59%
-
NP to SH 33,793 123,508 91,455 60,320 29,055 127,164 97,819 -50.73%
-
Tax Rate 21.98% 19.55% 21.02% 20.19% 22.56% 9.24% 12.55% -
Total Cost 385,751 1,665,211 1,144,050 794,276 395,296 1,789,121 1,349,210 -56.56%
-
Net Worth 529,820 491,445 452,286 452,286 478,131 452,286 426,441 15.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 32,306 84,063 83,995 83,995 2,584 - - -
Div Payout % 95.60% 68.06% 91.84% 139.25% 8.90% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 529,820 491,445 452,286 452,286 478,131 452,286 426,441 15.55%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.05% 6.91% 7.42% 7.06% 6.85% 6.66% 6.73% -
ROE 6.38% 25.13% 20.22% 13.34% 6.08% 28.12% 22.94% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.47 138.32 95.62 66.14 32.84 148.34 111.94 -56.14%
EPS 2.61 9.55 7.07 4.67 2.25 9.84 7.57 -50.79%
DPS 2.50 6.50 6.50 6.50 0.20 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.47 138.32 95.62 66.14 32.84 148.34 111.94 -56.14%
EPS 2.61 9.55 7.07 4.67 2.25 9.84 7.57 -50.79%
DPS 2.50 6.50 6.50 6.50 0.20 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.76 1.70 1.63 1.60 1.62 1.40 1.17 -
P/RPS 5.42 1.23 1.70 2.42 4.93 0.94 1.05 198.38%
P/EPS 67.30 17.80 23.03 34.28 72.05 14.23 15.46 166.36%
EY 1.49 5.62 4.34 2.92 1.39 7.03 6.47 -62.39%
DY 1.42 3.82 3.99 4.06 0.12 0.00 0.00 -
P/NAPS 4.29 4.47 4.66 4.57 4.38 4.00 3.55 13.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 24/11/15 -
Price 2.07 1.80 1.62 1.64 1.53 1.40 1.39 -
P/RPS 6.38 1.30 1.69 2.48 4.66 0.94 1.24 197.73%
P/EPS 79.16 18.85 22.89 35.13 68.05 14.23 18.36 164.66%
EY 1.26 5.31 4.37 2.85 1.47 7.03 5.45 -62.29%
DY 1.21 3.61 4.01 3.96 0.13 0.00 0.00 -
P/NAPS 5.05 4.74 4.63 4.69 4.14 4.00 4.21 12.88%

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