[SUNCON] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.0%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,898,615 1,729,155 1,729,781 1,877,112 1,642,028 1,552,652 1,411,351 21.88%
PBT 172,166 152,245 102,820 114,301 107,126 101,102 100,032 43.66%
Tax -46,091 -41,495 -27,002 -33,772 -30,399 -27,777 -24,064 54.28%
NP 126,075 110,750 75,818 80,529 76,727 73,325 75,968 40.21%
-
NP to SH 126,865 112,588 78,061 82,808 76,677 72,786 74,225 43.00%
-
Tax Rate 26.77% 27.26% 26.26% 29.55% 28.38% 27.47% 24.06% -
Total Cost 1,772,540 1,618,405 1,653,963 1,796,583 1,565,301 1,479,327 1,335,383 20.80%
-
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 67,691 67,691 51,574 51,574 51,574 51,574 61,244 6.90%
Div Payout % 53.36% 60.12% 66.07% 62.28% 67.26% 70.86% 82.51% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 734,934 696,253 631,785 631,785 657,573 631,785 605,998 13.73%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.64% 6.40% 4.38% 4.29% 4.67% 4.72% 5.38% -
ROE 17.26% 16.17% 12.36% 13.11% 11.66% 11.52% 12.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 147.25 134.11 134.16 145.58 127.35 120.42 109.46 21.88%
EPS 9.84 8.73 6.05 6.42 5.95 5.65 5.76 42.95%
DPS 5.25 5.25 4.00 4.00 4.00 4.00 4.75 6.90%
NAPS 0.57 0.54 0.49 0.49 0.51 0.49 0.47 13.73%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 146.92 133.81 133.86 145.26 127.07 120.15 109.22 21.87%
EPS 9.82 8.71 6.04 6.41 5.93 5.63 5.74 43.08%
DPS 5.24 5.24 3.99 3.99 3.99 3.99 4.74 6.92%
NAPS 0.5687 0.5388 0.4889 0.4889 0.5089 0.4889 0.4689 13.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.72 1.56 1.63 1.66 1.80 1.88 1.84 -
P/RPS 1.17 1.16 1.21 1.14 1.41 1.56 1.68 -21.44%
P/EPS 17.48 17.87 26.92 25.85 30.27 33.30 31.96 -33.14%
EY 5.72 5.60 3.71 3.87 3.30 3.00 3.13 49.52%
DY 3.05 3.37 2.45 2.41 2.22 2.13 2.58 11.81%
P/NAPS 3.02 2.89 3.33 3.39 3.53 3.84 3.91 -15.83%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 18/11/21 19/08/21 20/05/21 23/02/21 19/11/20 -
Price 1.58 1.48 1.56 1.58 1.68 1.66 1.83 -
P/RPS 1.07 1.10 1.16 1.09 1.32 1.38 1.67 -25.69%
P/EPS 16.06 16.95 25.77 24.60 28.25 29.41 31.79 -36.59%
EY 6.23 5.90 3.88 4.06 3.54 3.40 3.15 57.62%
DY 3.32 3.55 2.56 2.53 2.38 2.41 2.60 17.71%
P/NAPS 2.77 2.74 3.18 3.22 3.29 3.39 3.89 -20.27%

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