[SUNCON] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SUNCON] SUNWAY CONSTRUCTION GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 0.44%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
SUNCON's Result
SUNCON's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 626,610 627,236 485,935 626,015 748,167 553,149 470,276 4.89%
PBT 91,002 41,577 40,507 47,267 44,173 37,641 29,397 20.70%
Tax -26,012 -11,519 -7,806 -10,437 -12,045 -5,653 968 -
NP 64,990 30,058 32,701 36,830 32,128 31,988 30,365 13.50%
-
NP to SH 64,727 30,200 31,639 36,573 31,804 32,053 29,345 14.07%
-
Tax Rate 28.58% 27.71% 19.27% 22.08% 27.27% 15.02% -3.29% -
Total Cost 561,620 597,178 453,234 589,185 716,039 521,161 439,911 4.15%
-
Net Worth 696,253 631,785 618,892 594,433 555,665 491,134 452,286 7.44%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 51,574 35,457 45,127 45,228 51,689 - - -
Div Payout % 79.68% 117.41% 142.63% 123.67% 162.53% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 696,253 631,785 618,892 594,433 555,665 491,134 452,286 7.44%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.37% 4.79% 6.73% 5.88% 4.29% 5.78% 6.46% -
ROE 9.30% 4.78% 5.11% 6.15% 5.72% 6.53% 6.49% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.60 48.65 37.69 48.44 57.90 42.80 36.39 4.93%
EPS 5.01 2.34 2.45 2.83 2.46 2.48 2.27 14.09%
DPS 4.00 2.75 3.50 3.50 4.00 0.00 0.00 -
NAPS 0.54 0.49 0.48 0.46 0.43 0.38 0.35 7.48%
Adjusted Per Share Value based on latest NOSH - 1,292,246
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.49 48.54 37.60 48.44 57.90 42.80 36.39 4.89%
EPS 5.01 2.34 2.45 2.83 2.46 2.48 2.27 14.09%
DPS 3.99 2.74 3.49 3.50 4.00 0.00 0.00 -
NAPS 0.5388 0.4889 0.4789 0.46 0.43 0.38 0.35 7.44%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.56 1.88 1.91 1.33 2.51 1.70 1.40 -
P/RPS 3.21 3.86 5.07 2.75 4.34 3.97 3.85 -2.98%
P/EPS 31.08 80.26 77.84 46.99 101.99 68.52 61.65 -10.77%
EY 3.22 1.25 1.28 2.13 0.98 1.46 1.62 12.11%
DY 2.56 1.46 1.83 2.63 1.59 0.00 0.00 -
P/NAPS 2.89 3.84 3.98 2.89 5.84 4.47 4.00 -5.26%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 20/02/20 25/02/19 26/02/18 23/02/17 25/02/16 -
Price 1.48 1.66 1.96 1.73 2.46 1.80 1.40 -
P/RPS 3.05 3.41 5.20 3.57 4.25 4.21 3.85 -3.80%
P/EPS 29.48 70.87 79.87 61.13 99.95 72.56 61.65 -11.56%
EY 3.39 1.41 1.25 1.64 1.00 1.38 1.62 13.08%
DY 2.70 1.66 1.79 2.02 1.63 0.00 0.00 -
P/NAPS 2.74 3.39 4.08 3.76 5.72 4.74 4.00 -6.10%

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