[SUNCON] QoQ Cumulative 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- 111.35%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 529,228 2,076,290 1,328,123 836,763 419,531 1,788,844 1,235,695 -43.21%
PBT 43,704 174,177 130,004 86,932 43,298 153,672 116,031 -47.87%
Tax -7,881 -36,227 -24,182 -15,588 -9,518 -30,039 -24,386 -52.93%
NP 35,823 137,950 105,822 71,344 33,780 123,633 91,645 -46.56%
-
NP to SH 35,850 137,812 106,008 71,422 33,793 123,508 91,455 -46.46%
-
Tax Rate 18.03% 20.80% 18.60% 17.93% 21.98% 19.55% 21.02% -
Total Cost 493,405 1,938,340 1,222,301 765,419 385,751 1,665,211 1,144,050 -42.94%
-
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 38,767 38,767 32,306 84,063 83,995 -
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 6.16% 24.80% 19.53% 13.16% 6.38% 25.13% 20.22% -
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 40.95 160.67 102.78 64.75 32.47 138.32 95.62 -43.21%
EPS 2.77 10.66 8.20 5.52 2.61 9.55 7.07 -46.48%
DPS 0.00 7.00 3.00 3.00 2.50 6.50 6.50 -
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 40.95 160.67 102.78 64.75 32.47 138.32 95.62 -43.21%
EPS 2.77 10.66 8.20 5.52 2.61 9.55 7.07 -46.48%
DPS 0.00 7.00 3.00 3.00 2.50 6.50 6.50 -
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 5.03 1.56 2.22 3.12 5.42 1.23 1.70 106.23%
P/EPS 74.25 23.54 27.79 36.55 67.30 17.80 23.03 118.39%
EY 1.35 4.25 3.60 2.74 1.49 5.62 4.34 -54.12%
DY 0.00 2.79 1.32 1.49 1.42 3.82 3.99 -
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 5.25 1.53 2.34 3.58 6.38 1.30 1.69 113.05%
P/EPS 77.50 23.07 29.26 41.98 79.16 18.85 22.89 125.64%
EY 1.29 4.34 3.42 2.38 1.26 5.31 4.37 -55.69%
DY 0.00 2.85 1.25 1.29 1.21 3.61 4.01 -
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