[SUNCON] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 25.61%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 272,078 375,265 455,202 627,236 419,409 140,181 365,826 -17.89%
PBT 24,479 9,515 27,249 41,577 35,960 2,340 21,225 9.96%
Tax -4,960 -3,588 -6,935 -11,519 -11,730 -215 -4,313 9.75%
NP 19,519 5,927 20,314 30,058 24,230 2,125 16,912 10.01%
-
NP to SH 19,296 8,324 20,241 30,200 24,043 2,193 16,350 11.66%
-
Tax Rate 20.26% 37.71% 25.45% 27.71% 32.62% 9.19% 20.32% -
Total Cost 252,559 369,338 434,888 597,178 395,179 138,056 348,914 -19.36%
-
Net Worth 631,785 631,785 657,573 631,785 605,998 593,105 644,679 -1.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 16,116 - 35,457 - 16,116 - -
Div Payout % - 193.62% - 117.41% - 734.93% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 631,785 631,785 657,573 631,785 605,998 593,105 644,679 -1.33%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.17% 1.58% 4.46% 4.79% 5.78% 1.52% 4.62% -
ROE 3.05% 1.32% 3.08% 4.78% 3.97% 0.37% 2.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.10 29.10 35.30 48.65 32.53 10.87 28.37 -17.89%
EPS 1.50 0.65 1.57 2.34 1.86 0.17 1.27 11.72%
DPS 0.00 1.25 0.00 2.75 0.00 1.25 0.00 -
NAPS 0.49 0.49 0.51 0.49 0.47 0.46 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.05 29.04 35.23 48.54 32.46 10.85 28.31 -17.91%
EPS 1.49 0.64 1.57 2.34 1.86 0.17 1.27 11.22%
DPS 0.00 1.25 0.00 2.74 0.00 1.25 0.00 -
NAPS 0.4889 0.4889 0.5089 0.4889 0.4689 0.459 0.4989 -1.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.63 1.66 1.80 1.88 1.84 1.88 1.51 -
P/RPS 7.72 5.70 5.10 3.86 5.66 17.29 5.32 28.14%
P/EPS 108.92 257.13 114.66 80.26 98.67 1,105.33 119.08 -5.76%
EY 0.92 0.39 0.87 1.25 1.01 0.09 0.84 6.24%
DY 0.00 0.75 0.00 1.46 0.00 0.66 0.00 -
P/NAPS 3.33 3.39 3.53 3.84 3.91 4.09 3.02 6.72%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 18/08/20 21/05/20 -
Price 1.56 1.58 1.68 1.66 1.83 1.79 1.96 -
P/RPS 7.39 5.43 4.76 3.41 5.63 16.46 6.91 4.57%
P/EPS 104.24 244.74 107.02 70.87 98.14 1,052.42 154.57 -23.07%
EY 0.96 0.41 0.93 1.41 1.02 0.10 0.65 29.65%
DY 0.00 0.79 0.00 1.66 0.00 0.70 0.00 -
P/NAPS 3.18 3.22 3.29 3.39 3.89 3.89 3.92 -13.00%

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