[SUNCON] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -5.36%
YoY- 59.8%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,784,024 1,788,844 1,705,971 1,775,212 1,845,143 1,916,859 1,446,583 14.98%
PBT 160,315 153,672 145,428 135,173 138,655 140,750 111,353 27.47%
Tax -31,091 -30,039 -23,418 -19,251 -16,245 -13,012 -13,980 70.29%
NP 129,224 123,633 122,010 115,922 122,410 127,738 97,373 20.74%
-
NP to SH 129,112 123,508 120,800 115,320 121,853 127,164 97,819 20.30%
-
Tax Rate 19.39% 19.55% 16.10% 14.24% 11.72% 9.24% 12.55% -
Total Cost 1,654,800 1,665,211 1,583,961 1,659,290 1,722,733 1,789,121 1,349,210 14.56%
-
Net Worth 529,820 491,053 452,286 452,286 478,131 452,286 426,441 15.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 64,612 34,890 34,890 34,890 2,584 - - -
Div Payout % 50.04% 28.25% 28.88% 30.26% 2.12% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 529,820 491,053 452,286 452,286 478,131 452,286 426,441 15.55%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.24% 6.91% 7.15% 6.53% 6.63% 6.66% 6.73% -
ROE 24.37% 25.15% 26.71% 25.50% 25.49% 28.12% 22.94% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 138.06 138.43 132.02 137.37 142.79 148.34 111.94 14.99%
EPS 9.99 9.56 9.35 8.92 9.43 9.84 7.57 20.29%
DPS 5.00 2.70 2.70 2.70 0.20 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 138.06 138.43 132.02 137.37 142.79 148.34 111.94 14.99%
EPS 9.99 9.56 9.35 8.92 9.43 9.84 7.57 20.29%
DPS 5.00 2.70 2.70 2.70 0.20 0.00 0.00 -
NAPS 0.41 0.38 0.35 0.35 0.37 0.35 0.33 15.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.76 1.70 1.63 1.60 1.62 1.40 1.17 -
P/RPS 1.27 1.23 1.23 1.16 1.13 0.94 1.05 13.50%
P/EPS 17.62 17.79 17.44 17.93 17.18 14.23 15.46 9.10%
EY 5.68 5.62 5.74 5.58 5.82 7.03 6.47 -8.30%
DY 2.84 1.59 1.66 1.69 0.12 0.00 0.00 -
P/NAPS 4.29 4.47 4.66 4.57 4.38 4.00 3.55 13.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 25/02/16 - -
Price 2.07 1.80 1.62 1.64 1.53 1.40 0.00 -
P/RPS 1.50 1.30 1.23 1.19 1.07 0.94 0.00 -
P/EPS 20.72 18.83 17.33 18.38 16.23 14.23 0.00 -
EY 4.83 5.31 5.77 5.44 6.16 7.03 0.00 -
DY 2.42 1.50 1.67 1.65 0.13 0.00 0.00 -
P/NAPS 5.05 4.74 4.63 4.69 4.14 4.00 0.00 -

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