[SUNCON] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 35.05%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,328,123 836,763 419,531 1,788,844 1,235,695 854,641 424,351 113.81%
PBT 130,004 86,932 43,298 153,672 116,031 75,635 37,521 128.80%
Tax -24,182 -15,588 -9,518 -30,039 -24,386 -15,270 -8,466 101.18%
NP 105,822 71,344 33,780 123,633 91,645 60,365 29,055 136.53%
-
NP to SH 106,008 71,422 33,793 123,508 91,455 60,320 29,055 136.81%
-
Tax Rate 18.60% 17.93% 21.98% 19.55% 21.02% 20.19% 22.56% -
Total Cost 1,222,301 765,419 385,751 1,665,211 1,144,050 794,276 395,296 112.09%
-
Net Worth 542,743 542,743 529,820 491,445 452,286 452,286 478,131 8.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 38,767 38,767 32,306 84,063 83,995 83,995 2,584 507.29%
Div Payout % 36.57% 54.28% 95.60% 68.06% 91.84% 139.25% 8.90% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 542,743 542,743 529,820 491,445 452,286 452,286 478,131 8.80%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.97% 8.53% 8.05% 6.91% 7.42% 7.06% 6.85% -
ROE 19.53% 13.16% 6.38% 25.13% 20.22% 13.34% 6.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 102.78 64.75 32.47 138.32 95.62 66.14 32.84 113.81%
EPS 8.20 5.52 2.61 9.55 7.07 4.67 2.25 136.63%
DPS 3.00 3.00 2.50 6.50 6.50 6.50 0.20 507.21%
NAPS 0.42 0.42 0.41 0.38 0.35 0.35 0.37 8.80%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 102.78 64.75 32.47 138.32 95.62 66.14 32.84 113.81%
EPS 8.20 5.52 2.61 9.55 7.07 4.67 2.25 136.63%
DPS 3.00 3.00 2.50 6.50 6.50 6.50 0.20 507.21%
NAPS 0.42 0.42 0.41 0.38 0.35 0.35 0.37 8.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.28 2.02 1.76 1.70 1.63 1.60 1.62 -
P/RPS 2.22 3.12 5.42 1.23 1.70 2.42 4.93 -41.22%
P/EPS 27.79 36.55 67.30 17.80 23.03 34.28 72.05 -46.98%
EY 3.60 2.74 1.49 5.62 4.34 2.92 1.39 88.48%
DY 1.32 1.49 1.42 3.82 3.99 4.06 0.12 393.88%
P/NAPS 5.43 4.81 4.29 4.47 4.66 4.57 4.38 15.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 -
Price 2.40 2.32 2.07 1.80 1.62 1.64 1.53 -
P/RPS 2.34 3.58 6.38 1.30 1.69 2.48 4.66 -36.79%
P/EPS 29.26 41.98 79.16 18.85 22.89 35.13 68.05 -43.00%
EY 3.42 2.38 1.26 5.31 4.37 2.85 1.47 75.48%
DY 1.25 1.29 1.21 3.61 4.01 3.96 0.13 351.55%
P/NAPS 5.71 5.52 5.05 4.74 4.63 4.69 4.14 23.88%

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