[SUNCON] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -29.68%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 604,095 522,128 503,429 469,253 557,887 624,662 626,610 -2.41%
PBT 42,263 37,515 56,307 37,604 42,977 47,170 91,002 -40.11%
Tax -8,993 -8,874 -10,798 -13,645 -9,344 -11,531 -26,012 -50.83%
NP 33,270 28,641 45,509 23,959 33,633 35,639 64,990 -36.08%
-
NP to SH 33,003 27,828 45,646 22,715 32,303 34,518 64,727 -36.25%
-
Tax Rate 21.28% 23.65% 19.18% 36.29% 21.74% 24.45% 28.58% -
Total Cost 570,825 493,487 457,920 445,294 524,254 589,023 561,620 1.09%
-
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 38,680 - 32,233 - 38,680 - 51,574 -17.49%
Div Payout % 117.20% - 70.62% - 119.74% - 79.68% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 786,509 773,615 734,934 696,253 709,147 734,934 696,253 8.48%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.51% 5.49% 9.04% 5.11% 6.03% 5.71% 10.37% -
ROE 4.20% 3.60% 6.21% 3.26% 4.56% 4.70% 9.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.85 40.50 39.04 36.39 43.27 48.45 48.60 -2.42%
EPS 2.56 2.16 3.54 1.76 2.51 2.68 5.01 -36.16%
DPS 3.00 0.00 2.50 0.00 3.00 0.00 4.00 -17.49%
NAPS 0.61 0.60 0.57 0.54 0.55 0.57 0.54 8.48%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.75 40.40 38.96 36.31 43.17 48.34 48.49 -2.41%
EPS 2.55 2.15 3.53 1.76 2.50 2.67 5.01 -36.33%
DPS 2.99 0.00 2.49 0.00 2.99 0.00 3.99 -17.54%
NAPS 0.6086 0.5987 0.5687 0.5388 0.5488 0.5687 0.5388 8.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.55 1.66 1.56 1.50 1.51 1.72 1.56 -
P/RPS 3.31 4.10 4.00 4.12 3.49 3.55 3.21 2.07%
P/EPS 60.56 76.91 44.07 85.14 60.27 64.25 31.08 56.19%
EY 1.65 1.30 2.27 1.17 1.66 1.56 3.22 -36.04%
DY 1.94 0.00 1.60 0.00 1.99 0.00 2.56 -16.92%
P/NAPS 2.54 2.77 2.74 2.78 2.75 3.02 2.89 -8.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 21/02/23 22/11/22 23/08/22 25/05/22 23/02/22 -
Price 1.80 1.72 1.65 1.43 1.55 1.58 1.48 -
P/RPS 3.84 4.25 4.23 3.93 3.58 3.26 3.05 16.64%
P/EPS 70.32 79.69 46.61 81.17 61.87 59.02 29.48 78.81%
EY 1.42 1.25 2.15 1.23 1.62 1.69 3.39 -44.10%
DY 1.67 0.00 1.52 0.00 1.94 0.00 2.70 -27.46%
P/NAPS 2.95 2.87 2.89 2.65 2.82 2.77 2.74 5.06%

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