[SUNCON] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 93.58%
YoY- 133.93%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 522,128 2,155,231 1,651,802 1,182,549 624,662 1,729,155 1,102,545 -39.27%
PBT 37,515 184,057 127,751 90,147 47,170 152,245 61,243 -27.89%
Tax -8,874 -45,318 -34,520 -20,875 -11,531 -41,495 -15,483 -31.02%
NP 28,641 138,739 93,231 69,272 35,639 110,750 45,760 -26.85%
-
NP to SH 27,828 135,181 89,535 66,821 34,518 112,588 47,861 -30.36%
-
Tax Rate 23.65% 24.62% 27.02% 23.16% 24.45% 27.26% 25.28% -
Total Cost 493,487 2,016,492 1,558,571 1,113,277 589,023 1,618,405 1,056,785 -39.83%
-
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 70,914 38,680 38,680 - 67,691 16,116 -
Div Payout % - 52.46% 43.20% 57.89% - 60.12% 33.67% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 773,615 734,934 696,253 709,147 734,934 696,253 631,785 14.46%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.49% 6.44% 5.64% 5.86% 5.71% 6.40% 4.15% -
ROE 3.60% 18.39% 12.86% 9.42% 4.70% 16.17% 7.58% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.50 167.16 128.11 91.72 48.45 134.11 85.51 -39.26%
EPS 2.16 10.49 6.95 5.19 2.68 8.73 3.71 -30.29%
DPS 0.00 5.50 3.00 3.00 0.00 5.25 1.25 -
NAPS 0.60 0.57 0.54 0.55 0.57 0.54 0.49 14.46%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.40 166.78 127.82 91.51 48.34 133.81 85.32 -39.27%
EPS 2.15 10.46 6.93 5.17 2.67 8.71 3.70 -30.38%
DPS 0.00 5.49 2.99 2.99 0.00 5.24 1.25 -
NAPS 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 0.4889 14.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.66 1.56 1.50 1.51 1.72 1.56 1.63 -
P/RPS 4.10 0.93 1.17 1.65 3.55 1.16 1.91 66.48%
P/EPS 76.91 14.88 21.60 29.14 64.25 17.87 43.91 45.35%
EY 1.30 6.72 4.63 3.43 1.56 5.60 2.28 -31.26%
DY 0.00 3.53 2.00 1.99 0.00 3.37 0.77 -
P/NAPS 2.77 2.74 2.78 2.75 3.02 2.89 3.33 -11.56%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 18/11/21 -
Price 1.72 1.65 1.43 1.55 1.58 1.48 1.56 -
P/RPS 4.25 0.99 1.12 1.69 3.26 1.10 1.82 76.10%
P/EPS 79.69 15.74 20.59 29.91 59.02 16.95 42.03 53.24%
EY 1.25 6.35 4.86 3.34 1.69 5.90 2.38 -34.92%
DY 0.00 3.33 2.10 1.94 0.00 3.55 0.80 -
P/NAPS 2.87 2.89 2.65 2.82 2.77 2.74 3.18 -6.61%

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