[SUNCON] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -32.98%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 626,610 272,078 375,265 455,202 627,236 419,409 140,181 170.61%
PBT 91,002 24,479 9,515 27,249 41,577 35,960 2,340 1040.23%
Tax -26,012 -4,960 -3,588 -6,935 -11,519 -11,730 -215 2324.91%
NP 64,990 19,519 5,927 20,314 30,058 24,230 2,125 871.89%
-
NP to SH 64,727 19,296 8,324 20,241 30,200 24,043 2,193 849.19%
-
Tax Rate 28.58% 20.26% 37.71% 25.45% 27.71% 32.62% 9.19% -
Total Cost 561,620 252,559 369,338 434,888 597,178 395,179 138,056 154.18%
-
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 51,574 - 16,116 - 35,457 - 16,116 116.70%
Div Payout % 79.68% - 193.62% - 117.41% - 734.93% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 696,253 631,785 631,785 657,573 631,785 605,998 593,105 11.24%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.37% 7.17% 1.58% 4.46% 4.79% 5.78% 1.52% -
ROE 9.30% 3.05% 1.32% 3.08% 4.78% 3.97% 0.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.60 21.10 29.10 35.30 48.65 32.53 10.87 170.65%
EPS 5.01 1.50 0.65 1.57 2.34 1.86 0.17 848.23%
DPS 4.00 0.00 1.25 0.00 2.75 0.00 1.25 116.69%
NAPS 0.54 0.49 0.49 0.51 0.49 0.47 0.46 11.24%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.49 21.05 29.04 35.23 48.54 32.46 10.85 170.58%
EPS 5.01 1.49 0.64 1.57 2.34 1.86 0.17 848.23%
DPS 3.99 0.00 1.25 0.00 2.74 0.00 1.25 116.33%
NAPS 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 0.459 11.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.56 1.63 1.66 1.80 1.88 1.84 1.88 -
P/RPS 3.21 7.72 5.70 5.10 3.86 5.66 17.29 -67.35%
P/EPS 31.08 108.92 257.13 114.66 80.26 98.67 1,105.33 -90.69%
EY 3.22 0.92 0.39 0.87 1.25 1.01 0.09 978.72%
DY 2.56 0.00 0.75 0.00 1.46 0.00 0.66 146.25%
P/NAPS 2.89 3.33 3.39 3.53 3.84 3.91 4.09 -20.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 18/08/20 -
Price 1.48 1.56 1.58 1.68 1.66 1.83 1.79 -
P/RPS 3.05 7.39 5.43 4.76 3.41 5.63 16.46 -67.39%
P/EPS 29.48 104.24 244.74 107.02 70.87 98.14 1,052.42 -90.71%
EY 3.39 0.96 0.41 0.93 1.41 1.02 0.10 940.74%
DY 2.70 0.00 0.79 0.00 1.66 0.00 0.70 145.34%
P/NAPS 2.74 3.18 3.22 3.29 3.39 3.89 3.89 -20.78%

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