[SUNCON] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2.24%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,881,272 1,770,966 1,784,024 1,788,844 1,705,971 1,775,212 1,845,143 1.29%
PBT 167,645 164,969 160,315 153,672 145,428 135,173 138,655 13.48%
Tax -29,835 -30,357 -31,091 -30,039 -23,418 -19,251 -16,245 49.91%
NP 137,810 134,612 129,224 123,633 122,010 115,922 122,410 8.21%
-
NP to SH 138,061 134,610 129,112 123,508 120,800 115,320 121,853 8.67%
-
Tax Rate 17.80% 18.40% 19.39% 19.55% 16.10% 14.24% 11.72% -
Total Cost 1,743,462 1,636,354 1,654,800 1,665,211 1,583,961 1,659,290 1,722,733 0.79%
-
Net Worth 542,743 542,743 529,820 491,053 452,286 452,286 478,131 8.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 109,840 71,073 64,612 34,890 34,890 34,890 2,584 1115.21%
Div Payout % 79.56% 52.80% 50.04% 28.25% 28.88% 30.26% 2.12% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 542,743 542,743 529,820 491,053 452,286 452,286 478,131 8.80%
NOSH 1,292,246 1,292,579 1,292,246 1,292,246 1,292,246 1,292,246 1,292,246 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.33% 7.60% 7.24% 6.91% 7.15% 6.53% 6.63% -
ROE 25.44% 24.80% 24.37% 25.15% 26.71% 25.50% 25.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 145.58 137.05 138.06 138.43 132.02 137.37 142.79 1.29%
EPS 10.68 10.42 9.99 9.56 9.35 8.92 9.43 8.64%
DPS 8.50 5.50 5.00 2.70 2.70 2.70 0.20 1115.07%
NAPS 0.42 0.42 0.41 0.38 0.35 0.35 0.37 8.80%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 145.58 137.05 138.06 138.43 132.02 137.37 142.79 1.29%
EPS 10.68 10.42 9.99 9.56 9.35 8.92 9.43 8.64%
DPS 8.50 5.50 5.00 2.70 2.70 2.70 0.20 1115.07%
NAPS 0.42 0.42 0.41 0.38 0.35 0.35 0.37 8.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.28 2.02 1.76 1.70 1.63 1.60 1.62 -
P/RPS 1.57 1.47 1.27 1.23 1.23 1.16 1.13 24.48%
P/EPS 21.34 19.39 17.62 17.79 17.44 17.93 17.18 15.53%
EY 4.69 5.16 5.68 5.62 5.74 5.58 5.82 -13.39%
DY 3.73 2.72 2.84 1.59 1.66 1.69 0.12 886.53%
P/NAPS 5.43 4.81 4.29 4.47 4.66 4.57 4.38 15.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 25/05/17 23/02/17 22/11/16 25/08/16 26/05/16 -
Price 2.40 2.32 2.07 1.80 1.62 1.64 1.53 -
P/RPS 1.65 1.69 1.50 1.30 1.23 1.19 1.07 33.43%
P/EPS 22.46 22.27 20.72 18.83 17.33 18.38 16.23 24.15%
EY 4.45 4.49 4.83 5.31 5.77 5.44 6.16 -19.47%
DY 3.54 2.37 2.42 1.50 1.67 1.65 0.13 803.30%
P/NAPS 5.71 5.52 5.05 4.74 4.63 4.69 4.14 23.88%

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