[SUNCON] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 30.0%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,630,820 1,073,503 529,228 2,076,290 1,328,123 836,763 419,531 147.02%
PBT 135,799 88,872 43,704 174,177 130,004 86,932 43,298 114.11%
Tax -27,597 -17,171 -7,881 -36,227 -24,182 -15,588 -9,518 103.20%
NP 108,202 71,701 35,823 137,950 105,822 71,344 33,780 117.14%
-
NP to SH 108,120 71,707 35,850 137,812 106,008 71,422 33,793 116.97%
-
Tax Rate 20.32% 19.32% 18.03% 20.80% 18.60% 17.93% 21.98% -
Total Cost 1,522,618 1,001,802 493,405 1,938,340 1,222,301 765,419 385,751 149.55%
-
Net Worth 555,665 568,588 581,510 555,665 542,743 542,743 529,820 3.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 45,228 45,228 - 90,457 38,767 38,767 32,306 25.12%
Div Payout % 41.83% 63.07% - 65.64% 36.57% 54.28% 95.60% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 555,665 568,588 581,510 555,665 542,743 542,743 529,820 3.22%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.63% 6.68% 6.77% 6.64% 7.97% 8.53% 8.05% -
ROE 19.46% 12.61% 6.16% 24.80% 19.53% 13.16% 6.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 126.20 83.07 40.95 160.67 102.78 64.75 32.47 146.99%
EPS 8.37 5.55 2.77 10.66 8.20 5.52 2.61 117.31%
DPS 3.50 3.50 0.00 7.00 3.00 3.00 2.50 25.12%
NAPS 0.43 0.44 0.45 0.43 0.42 0.42 0.41 3.22%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 126.20 83.07 40.95 160.67 102.78 64.75 32.47 146.99%
EPS 8.37 5.55 2.77 10.66 8.20 5.52 2.61 117.31%
DPS 3.50 3.50 0.00 7.00 3.00 3.00 2.50 25.12%
NAPS 0.43 0.44 0.45 0.43 0.42 0.42 0.41 3.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.82 1.81 2.06 2.51 2.28 2.02 1.76 -
P/RPS 1.44 2.18 5.03 1.56 2.22 3.12 5.42 -58.63%
P/EPS 21.75 32.62 74.25 23.54 27.79 36.55 67.30 -52.87%
EY 4.60 3.07 1.35 4.25 3.60 2.74 1.49 111.87%
DY 1.92 1.93 0.00 2.79 1.32 1.49 1.42 22.25%
P/NAPS 4.23 4.11 4.58 5.84 5.43 4.81 4.29 -0.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 16/08/18 17/05/18 26/02/18 20/11/17 24/08/17 25/05/17 -
Price 1.61 2.02 2.15 2.46 2.40 2.32 2.07 -
P/RPS 1.28 2.43 5.25 1.53 2.34 3.58 6.38 -65.69%
P/EPS 19.24 36.40 77.50 23.07 29.26 41.98 79.16 -61.02%
EY 5.20 2.75 1.29 4.34 3.42 2.38 1.26 157.06%
DY 2.17 1.73 0.00 2.85 1.25 1.29 1.21 47.55%
P/NAPS 3.74 4.59 4.78 5.72 5.71 5.52 5.05 -18.12%

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