[SUNCON] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 0.01%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,660,934 1,012,014 1,760,420 2,147,006 1,673,526 1,709,282 1,992,576 -2.98%
PBT 73,528 47,130 162,654 177,744 173,864 151,270 162,424 -12.36%
Tax -21,046 -9,056 -33,444 -34,342 -31,176 -30,540 -18,062 2.57%
NP 52,482 38,074 129,210 143,402 142,688 120,730 144,362 -15.50%
-
NP to SH 57,130 37,086 128,406 143,414 142,844 120,640 144,328 -14.30%
-
Tax Rate 28.62% 19.21% 20.56% 19.32% 17.93% 20.19% 11.12% -
Total Cost 1,608,452 973,940 1,631,210 2,003,604 1,530,838 1,588,552 1,848,214 -2.28%
-
Net Worth 631,785 593,105 605,998 568,588 542,743 452,286 387,673 8.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 32,233 32,233 90,255 90,457 77,534 167,991 - -
Div Payout % 56.42% 86.92% 70.29% 63.07% 54.28% 139.25% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 631,785 593,105 605,998 568,588 542,743 452,286 387,673 8.47%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.16% 3.76% 7.34% 6.68% 8.53% 7.06% 7.24% -
ROE 9.04% 6.25% 21.19% 25.22% 26.32% 26.67% 37.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 128.82 78.49 136.53 166.15 129.51 132.27 154.19 -2.94%
EPS 4.44 2.88 9.94 11.10 11.04 9.34 11.16 -14.22%
DPS 2.50 2.50 7.00 7.00 6.00 13.00 0.00 -
NAPS 0.49 0.46 0.47 0.44 0.42 0.35 0.30 8.51%
Adjusted Per Share Value based on latest NOSH - 1,292,246
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 128.53 78.31 136.23 166.15 129.51 132.27 154.19 -2.98%
EPS 4.42 2.87 9.94 11.10 11.04 9.34 11.16 -14.29%
DPS 2.49 2.49 6.98 7.00 6.00 13.00 0.00 -
NAPS 0.4889 0.459 0.4689 0.44 0.42 0.35 0.30 8.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 - -
Price 1.66 1.88 2.01 1.81 2.02 1.60 0.00 -
P/RPS 1.29 2.40 1.47 1.09 1.56 1.21 0.00 -
P/EPS 37.46 65.36 20.18 16.31 18.27 17.14 0.00 -
EY 2.67 1.53 4.95 6.13 5.47 5.83 0.00 -
DY 1.51 1.33 3.48 3.87 2.97 8.13 0.00 -
P/NAPS 3.39 4.09 4.28 4.11 4.81 4.57 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 18/08/20 19/08/19 16/08/18 24/08/17 25/08/16 21/08/15 -
Price 1.58 1.79 2.02 2.02 2.32 1.64 1.09 -
P/RPS 1.23 2.28 1.48 1.22 1.79 1.24 0.71 9.58%
P/EPS 35.66 62.23 20.28 18.20 20.99 17.57 9.76 24.08%
EY 2.80 1.61 4.93 5.49 4.76 5.69 10.25 -19.43%
DY 1.58 1.40 3.47 3.47 2.59 7.93 0.00 -
P/NAPS 3.22 3.89 4.30 4.59 5.52 4.69 3.63 -1.97%

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