[SUNCON] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -43.29%

YoY- -71.12%

Quarter Report

SUNCON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	2,252,446	2,365,098	1,660,934	1,012,014	1,760,420	2,147,006	1,673,526	5.07%
YoY %	-4.76%	42.40%	64.12%	-42.51%	-18.01%	28.29%	-	-
Horiz. %	134.59%	141.32%	99.25%	60.47%	105.19%	128.29%	100.00%	-
PBT	159,556	180,294	73,528	47,130	162,654	177,744	173,864	-1.42%
YoY %	-11.50%	145.20%	56.01%	-71.02%	-8.49%	2.23%	-	-
Horiz. %	91.77%	103.70%	42.29%	27.11%	93.55%	102.23%	100.00%	-
Tax	-35,734	-41,750	-21,046	-9,056	-33,444	-34,342	-31,176	2.29%
YoY %	14.41%	-98.37%	-132.40%	72.92%	2.61%	-10.16%	-	-
Horiz. %	114.62%	133.92%	67.51%	29.05%	107.27%	110.16%	100.00%	-
NP	123,822	138,544	52,482	38,074	129,210	143,402	142,688	-2.33%
YoY %	-10.63%	163.98%	37.84%	-70.53%	-9.90%	0.50%	-	-
Horiz. %	86.78%	97.10%	36.78%	26.68%	90.55%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,662	133,642	57,130	37,086	128,406	143,414	142,844	-2.63%
YoY %	-8.96%	133.93%	54.05%	-71.12%	-10.46%	0.40%	-	-
Horiz. %	85.17%	93.56%	39.99%	25.96%	89.89%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.40%	23.16%	28.62%	19.21%	20.56%	19.32%	17.93%	-
YoY %	-3.28%	-19.08%	48.98%	-6.57%	6.42%	7.75%	-	-
Horiz. %	124.93%	129.17%	159.62%	107.14%	114.67%	107.75%	100.00%	-
Total Cost	2,128,624	2,226,554	1,608,452	973,940	1,631,210	2,003,604	1,530,838	5.64%
YoY %	-4.40%	38.43%	65.15%	-40.29%	-18.59%	30.88%	-	-
Horiz. %	139.05%	145.45%	105.07%	63.62%	106.56%	130.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	786,509	709,147	631,785	593,105	605,998	568,588	542,743	6.37%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.58%	4.76%	-	-
Horiz. %	144.91%	130.66%	116.41%	109.28%	111.65%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	77,361	77,361	32,233	32,233	90,255	90,457	77,534	-0.03%
YoY %	0.00%	140.01%	0.00%	-64.29%	-0.22%	16.67%	-	-
Horiz. %	99.78%	99.78%	41.57%	41.57%	116.41%	116.67%	100.00%	-
Div Payout %	63.59%	57.89%	56.42%	86.92%	70.29%	63.07%	54.28%	-
YoY %	9.85%	2.61%	-35.09%	23.66%	11.45%	16.19%	-	-
Horiz. %	117.15%	106.65%	103.94%	160.13%	129.50%	116.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	786,509	709,147	631,785	593,105	605,998	568,588	542,743	6.37%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.58%	4.76%	-	-
Horiz. %	144.91%	130.66%	116.41%	109.28%	111.65%	104.76%	100.00%	-
NOSH	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	1,292,246	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.50%	5.86%	3.16%	3.76%	7.34%	6.68%	8.53%	-
YoY %	-6.14%	85.44%	-15.96%	-48.77%	9.88%	-21.69%	-	-
Horiz. %	64.48%	68.70%	37.05%	44.08%	86.05%	78.31%	100.00%	-
ROE	15.47%	18.85%	9.04%	6.25%	21.19%	25.22%	26.32%	-
YoY %	-17.93%	108.52%	44.64%	-70.50%	-15.98%	-4.18%	-	-
Horiz. %	58.78%	71.62%	34.35%	23.75%	80.51%	95.82%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	174.70	183.43	128.82	78.49	136.53	166.15	129.51	5.11%
YoY %	-4.76%	42.39%	64.12%	-42.51%	-17.83%	28.29%	-	-
Horiz. %	134.89%	141.63%	99.47%	60.61%	105.42%	128.29%	100.00%	-
EPS	9.44	10.38	4.44	2.88	9.94	11.10	11.04	-2.57%
YoY %	-9.06%	133.78%	54.17%	-71.03%	-10.45%	0.54%	-	-
Horiz. %	85.51%	94.02%	40.22%	26.09%	90.04%	100.54%	100.00%	-
DPS	6.00	6.00	2.50	2.50	7.00	7.00	6.00	0.00%
YoY %	0.00%	140.00%	0.00%	-64.29%	0.00%	16.67%	-	-
Horiz. %	100.00%	100.00%	41.67%	41.67%	116.67%	116.67%	100.00%	-
NAPS	0.61	0.55	0.49	0.46	0.47	0.44	0.42	6.41%
YoY %	10.91%	12.24%	6.52%	-2.13%	6.82%	4.76%	-	-
Horiz. %	145.24%	130.95%	116.67%	109.52%	111.90%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,292,246
RPS	174.30	183.02	128.53	78.31	136.23	166.15	129.51	5.07%
YoY %	-4.76%	42.39%	64.13%	-42.52%	-18.01%	28.29%	-	-
Horiz. %	134.58%	141.32%	99.24%	60.47%	105.19%	128.29%	100.00%	-
EPS	9.41	10.34	4.42	2.87	9.94	11.10	11.04	-2.62%
YoY %	-8.99%	133.94%	54.01%	-71.13%	-10.45%	0.54%	-	-
Horiz. %	85.24%	93.66%	40.04%	26.00%	90.04%	100.54%	100.00%	-
DPS	5.99	5.99	2.49	2.49	6.98	7.00	6.00	-0.02%
YoY %	0.00%	140.56%	0.00%	-64.33%	-0.29%	16.67%	-	-
Horiz. %	99.83%	99.83%	41.50%	41.50%	116.33%	116.67%	100.00%	-
NAPS	0.6086	0.5488	0.4889	0.459	0.4689	0.44	0.42	6.37%
YoY %	10.90%	12.25%	6.51%	-2.11%	6.57%	4.76%	-	-
Horiz. %	144.90%	130.67%	116.40%	109.29%	111.64%	104.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.55	1.51	1.66	1.88	2.01	1.81	2.02	-
P/RPS	0.89	0.82	1.29	2.40	1.47	1.09	1.56	-8.92%
YoY %	8.54%	-36.43%	-46.25%	63.27%	34.86%	-30.13%	-	-
Horiz. %	57.05%	52.56%	82.69%	153.85%	94.23%	69.87%	100.00%	-
P/EPS	16.43	14.57	37.46	65.36	20.18	16.31	18.27	-1.75%
YoY %	12.77%	-61.11%	-42.69%	223.89%	23.73%	-10.73%	-	-
Horiz. %	89.93%	79.75%	205.04%	357.74%	110.45%	89.27%	100.00%	-
EY	6.09	6.86	2.67	1.53	4.95	6.13	5.47	1.80%
YoY %	-11.22%	156.93%	74.51%	-69.09%	-19.25%	12.07%	-	-
Horiz. %	111.33%	125.41%	48.81%	27.97%	90.49%	112.07%	100.00%	-
DY	3.87	3.97	1.51	1.33	3.48	3.87	2.97	4.50%
YoY %	-2.52%	162.91%	13.53%	-61.78%	-10.08%	30.30%	-	-
Horiz. %	130.30%	133.67%	50.84%	44.78%	117.17%	130.30%	100.00%	-
P/NAPS	2.54	2.75	3.39	4.09	4.28	4.11	4.81	-10.09%
YoY %	-7.64%	-18.88%	-17.11%	-4.44%	4.14%	-14.55%	-	-
Horiz. %	52.81%	57.17%	70.48%	85.03%	88.98%	85.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	23/08/22	19/08/21	18/08/20	19/08/19	16/08/18	24/08/17	-
Price	1.80	1.55	1.58	1.79	2.02	2.02	2.32	-
P/RPS	1.03	0.84	1.23	2.28	1.48	1.22	1.79	-8.79%
YoY %	22.62%	-31.71%	-46.05%	54.05%	21.31%	-31.84%	-	-
Horiz. %	57.54%	46.93%	68.72%	127.37%	82.68%	68.16%	100.00%	-
P/EPS	19.08	14.95	35.66	62.23	20.28	18.20	20.99	-1.57%
YoY %	27.63%	-58.08%	-42.70%	206.85%	11.43%	-13.29%	-	-
Horiz. %	90.90%	71.22%	169.89%	296.47%	96.62%	86.71%	100.00%	-
EY	5.24	6.69	2.80	1.61	4.93	5.49	4.76	1.61%
YoY %	-21.67%	138.93%	73.91%	-67.34%	-10.20%	15.34%	-	-
Horiz. %	110.08%	140.55%	58.82%	33.82%	103.57%	115.34%	100.00%	-
DY	3.33	3.87	1.58	1.40	3.47	3.47	2.59	4.27%
YoY %	-13.95%	144.94%	12.86%	-59.65%	0.00%	33.98%	-	-
Horiz. %	128.57%	149.42%	61.00%	54.05%	133.98%	133.98%	100.00%	-
P/NAPS	2.95	2.82	3.22	3.89	4.30	4.59	5.52	-9.91%
YoY %	4.61%	-12.42%	-17.22%	-9.53%	-6.32%	-16.85%	-	-
Horiz. %	53.44%	51.09%	58.33%	70.47%	77.90%	83.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos