[SUNCON] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 30.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,705,971 1,775,212 1,845,143 1,916,859 1,446,583 996,288 496,067 127.32%
PBT 145,428 135,173 138,655 140,750 111,353 81,212 39,616 137.40%
Tax -23,418 -19,251 -16,245 -13,012 -13,980 -9,031 -5,233 170.81%
NP 122,010 115,922 122,410 127,738 97,373 72,181 34,383 132.11%
-
NP to SH 120,800 115,320 121,853 127,164 97,819 72,164 34,366 130.65%
-
Tax Rate 16.10% 14.24% 11.72% 9.24% 12.55% 11.12% 13.21% -
Total Cost 1,583,961 1,659,290 1,722,733 1,789,121 1,349,210 924,107 461,684 126.96%
-
Net Worth 452,286 452,286 478,131 452,286 426,441 387,673 439,363 1.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 34,890 34,890 2,584 - - - - -
Div Payout % 28.88% 30.26% 2.12% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 452,286 452,286 478,131 452,286 426,441 387,673 439,363 1.94%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.15% 6.53% 6.63% 6.66% 6.73% 7.24% 6.93% -
ROE 26.71% 25.50% 25.49% 28.12% 22.94% 18.61% 7.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 132.02 137.37 142.79 148.34 111.94 77.10 38.39 127.31%
EPS 9.35 8.92 9.43 9.84 7.57 5.58 2.66 130.65%
DPS 2.70 2.70 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.37 0.35 0.33 0.30 0.34 1.94%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 132.02 137.37 142.79 148.34 111.94 77.10 38.39 127.31%
EPS 9.35 8.92 9.43 9.84 7.57 5.58 2.66 130.65%
DPS 2.70 2.70 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.37 0.35 0.33 0.30 0.34 1.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - - -
Price 1.63 1.60 1.62 1.40 1.17 0.00 0.00 -
P/RPS 1.23 1.16 1.13 0.94 1.05 0.00 0.00 -
P/EPS 17.44 17.93 17.18 14.23 15.46 0.00 0.00 -
EY 5.74 5.58 5.82 7.03 6.47 0.00 0.00 -
DY 1.66 1.69 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 4.57 4.38 4.00 3.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 - - - -
Price 1.62 1.64 1.53 1.40 0.00 0.00 0.00 -
P/RPS 1.23 1.19 1.07 0.94 0.00 0.00 0.00 -
P/EPS 17.33 18.38 16.23 14.23 0.00 0.00 0.00 -
EY 5.77 5.44 6.16 7.03 0.00 0.00 0.00 -
DY 1.67 1.65 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 4.69 4.14 4.00 0.00 0.00 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