[SUNCON] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 41.12%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 624,662 1,729,155 1,102,545 830,467 455,202 1,552,652 925,416 -23.06%
PBT 47,170 152,245 61,243 36,764 27,249 101,102 59,525 -14.37%
Tax -11,531 -41,495 -15,483 -10,523 -6,935 -27,777 -16,258 -20.48%
NP 35,639 110,750 45,760 26,241 20,314 73,325 43,267 -12.13%
-
NP to SH 34,518 112,588 47,861 28,565 20,241 72,786 42,586 -13.07%
-
Tax Rate 24.45% 27.26% 25.28% 28.62% 25.45% 27.47% 27.31% -
Total Cost 589,023 1,618,405 1,056,785 804,226 434,888 1,479,327 882,149 -23.62%
-
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 67,691 16,116 16,116 - 51,574 16,116 -
Div Payout % - 60.12% 33.67% 56.42% - 70.86% 37.85% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.71% 6.40% 4.15% 3.16% 4.46% 4.72% 4.68% -
ROE 4.70% 16.17% 7.58% 4.52% 3.08% 11.52% 7.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.45 134.11 85.51 64.41 35.30 120.42 71.77 -23.06%
EPS 2.68 8.73 3.71 2.22 1.57 5.64 3.30 -12.96%
DPS 0.00 5.25 1.25 1.25 0.00 4.00 1.25 -
NAPS 0.57 0.54 0.49 0.49 0.51 0.49 0.47 13.73%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.34 133.81 85.32 64.27 35.23 120.15 71.61 -23.06%
EPS 2.67 8.71 3.70 2.21 1.57 5.63 3.30 -13.18%
DPS 0.00 5.24 1.25 1.25 0.00 3.99 1.25 -
NAPS 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 13.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.72 1.56 1.63 1.66 1.80 1.88 1.84 -
P/RPS 3.55 1.16 1.91 2.58 5.10 1.56 2.56 24.37%
P/EPS 64.25 17.87 43.91 74.93 114.66 33.30 55.71 9.98%
EY 1.56 5.60 2.28 1.33 0.87 3.00 1.80 -9.10%
DY 0.00 3.37 0.77 0.75 0.00 2.13 0.68 -
P/NAPS 3.02 2.89 3.33 3.39 3.53 3.84 3.91 -15.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 -
Price 1.58 1.48 1.56 1.58 1.68 1.66 1.83 -
P/RPS 3.26 1.10 1.82 2.45 4.76 1.38 2.55 17.81%
P/EPS 59.02 16.95 42.03 71.32 107.02 29.41 55.41 4.30%
EY 1.69 5.90 2.38 1.40 0.93 3.40 1.80 -4.12%
DY 0.00 3.55 0.80 0.79 0.00 2.41 0.68 -
P/NAPS 2.77 2.74 3.18 3.22 3.29 3.39 3.89 -20.27%

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