Malaysia Company Update
Construction & Engineering | Construction Shariah Compliant
Sunway Construction (SCGB MK)
One Instance Does Not Establish a Pattern; Stay BUY
Analyst
Adam Bin Mohamed Rahim
+603 2302 8101
adam.mohamed.rahim@rhbgroup.com
Share Performance (%)
YTD | 1m | 3m | 6m | 12m | |
---|---|---|---|---|---|
Absolute | 18.6 | (7.7) | 26.5 | 48.8 | 9.4 |
Relative | 25.7 | (9.2) | 24.7 | 52.3 | 16.2 |
52-wk Price low/high (MYR) | 3.29 – 6.16 |
- Still BUY, with new MYR6.55 TP from MYR6.80, 19% upside and c.3% yield. Sunway Construction announced that the Malaysian Anti-Corruption Commission (MACC) has initiated an inquiry against one of its employees, specifically in relation to the employee’s engagements with certain subcontractors. Management clarified that this isolated investigation does not concern the way SCGB secures contracts from its clients.
- Next step of action. SCGB has been and continues to be fully cooperative with the MACC to facilitate a thorough investigation. The group is also currently seeking legal counsel to evaluate the appropriate actions to be taken on certain sub-contracts and parties. In the meantime, SCGB is proactively reaching out to its clients (even prospective ones) to clarify on the latest incident involving its employee.
- SCGB remains committed to highest ethical standards. SCGB has established robust mechanisms and systems to uphold anti-corruption compliance. The adoption and certification of the ISO 37001 Anti-Bribery Management System (ABMS) demonstrates SCGB’s commitment to ethical business practices, requiring substantial financial investment in system development, employee training, independent audits, and continuous monitoring. The group also obtained the ISO 37001:2016 ABMS certification in May 2025 which represents a significant investment in system development, employee training, audits, and continuous monitoring to uphold compliance. In terms of tendering exercises, the group has implemented an e-bidding system to ensure transparency and paperless transactions.
- Earnings estimates. No changes to our earnings estimates but we flag risks in terms of securing jobs moving forward. We are also taking the opportunity to dial back on our ESG scoring, by lowering it to 3.1 from 3.3 previously after tweaking the Governance (G) score downwards. We envisage that SCGB may continuously improve its internal policies further moving forward. Post ESG score adjustment – we arrive at a new TP of MYR6.55 (from MYR6.80) which bakes in a 2% ESG premium based on the new ESG score of 3.1. Our TP is derived by pegging FY26F EPS to an unchanged target P/E of 23.5x. The stock is currently trading at a 20x FY26F P/E which we view as still having room to go higher (provided that data centre (DC) wins come in). SCGB was trading around 15-17x during the 2017 construction upcycle (with no DC factor).
- A key rerating catalyst aside from new DC wins would be if SCGB secures any packages from the Penang Light Rail Transit project as the last infrastructure job it won was the Rapid Transit System Link Package 1B and Package 5 back in Mar 2023. Key risk: Lower-than expected job wins.
Forecasts and Valuation
Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F | |
---|---|---|---|---|---|
Total turnover (MYRm) | 2,671 | 3,522 | 5,116 | 5,542 | 6,052 |
Recurring net profit (MYRm) | 151 | 171 | 302 | 353 | 409 |
Recurring net profit growth (%) | 5.0 | 13.3 | 76.3 | 17.1 | 15.8 |
Recurring P/E (x) | 46.81 | 41.32 | 23.49 | 20.10 | 17.36 |
P/B (x) | 8.6 | 8.1 | 7.1 | 6.2 | 5.4 |
P/CF (x) | na | 9.88 | na | 21.09 | 13.96 |
Dividend Yield (%) | 1.1 | 1.5 | 2.5 | 3.0 | 3.5 |
EV/EBITDA (x) | 25.92 | 25.55 | 15.44 | 14.06 | 10.79 |
Return on average equity (%) | 18.6 | 22.0 | 32.2 | 33.1 | 33.5 |
Net debt to equity (%) | 38.7 | net cash | net cash | net cash | net cash |
E Score: 3.4 (EXCELLENT)
S Score: 3.0 (GOOD)
G Score: 2.7 (GOOD)
Please refer to the ESG analysis on the next page
Emissions And ESG
Trend analysis
While Scope 1 emissions increased in FY24 by 65% YoY, total emissions have dropped by 15% in FY24
Emissions (tCO2e) | Dec-22 | Dec-23 | Dec-24 | Dec-25 |
---|---|---|---|---|
Scope 1 | 7,167 | 7,440 | 12,283 | na |
Scope 2 | 4,504 | 6,997 | 6,729 | na |
Scope 3 | 168,888 | 314,414 | 248,952 | na |
Total emissions | 180,559 | 328,851 | 267,964 | na |
Latest ESG-Related Developments
As part of its continuous sustainability journey, FY24 marked a significant milestone in strengthening SCGB’s greenhouse gas (GHG) emissions accounting.
SCGB integrated the latest emission factors and expanded its Scope 3 coverage to include 6 out of 15 categories as part of our transition to IFRS S2. These enhancements have improved the accuracy and transparency of its carbon footprint assessment, underscoring commitment to data-driven climate action and reinforcing efforts to drive meaningful decarbonisation across the group’s value chain.
The Malaysian Anti-Corruption Commission (MACC) has initiated an inquiry against one of its employees, specifically in relation to the employee’s engagements with certain subcontractors.
ESG Unbundled
Overall ESG Score: 3.1 (out of 4) (Last Updated: 20 July 2025)
E Score: 3.4 ( )
SCGB’s solar investment projects are generating green attributes which enables carbon avoidance of about 3,305 tonnes CO2e, offsetting close to 50% from the group’s FY2023 Scope 2 emission, placing it in a good position to prematurely achieve the group’s 2030 target. This includes offsets generated from rooftop solar panels on assets at Sunway Enterprise Park and Sunway Precast Industries.
S Score: 3.0 ( )
The group ensures the safety and health of all its employees, and public areas surrounding the construction sites, via various training and safety programmes. Apart from up-to-standard health & safety policies, we see active community engagement and efforts to uplift employee relations.
G Score: 2.7 ( )
The latest incident may indicate that SCGB may need to enhance its internal controls further to prevent such instances from occurring again.
ESG Rating History
The ESG rating was consistent at 3.3 until a recent revision in July 2025, where it was lowered to 3.1 following a downward adjustment in the Governance (G) score.
Financial Exhibits
Valuation basis
We value the company based on FY26F P/E of 23.5x. Sunway Construction’s minimal net debt position allows it to gear up for more jobs moving forward.
Key drivers
Sunway Construction’s earnings are backed by:
- An outstanding order backlog of MYR7.9bn, of which >90% is from construction, which would keep the firm busy for the next three years;
- Recurring orders from its parent company.
Key risks
Lower-than-expected job wins
Company Profile
Sunway Construction is one of Malaysia’s largest construction companies. Apart from civil & infrastructure construction services, the group also provides the more specialised:
- Foundation & geotechnical engineering services;
- Mechanical, electrical, and plumbing or MEP services.
In addition, it runs highly profitable precast concrete product manufacturing operations in Malaysia and Singapore. Aside from fulfilling local requirements, the group also largely supplies hose concrete products for Housing & Development Board (HDB) projects in Singapore.
Financial summary (MYR)
Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F | |
---|---|---|---|---|---|
Recurring EPS | 0.12 | 0.13 | 0.23 | 0.27 | 0.32 |
DPS | 0.06 | 0.09 | 0.14 | 0.16 | 0.19 |
BVPS | 0.64 | 0.68 | 0.77 | 0.88 | 1.01 |
Return on average equity (%) | 18.6 | 22.0 | 32.2 | 33.1 | 33.5 |
Valuation metrics
Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F | |
---|---|---|---|---|---|
Recurring P/E (x) | 46.81 | 41.32 | 23.49 | 20.10 | 17.36 |
P/B (x) | 8.6 | 8.1 | 7.1 | 6.2 | 5.4 |
FCF Yield (%) | (4.5) | 10.0 | (3.2) | 4.5 | 7.0 |
Dividend Yield (%) | 1.1 | 1.5 | 2.5 | 3.0 | 3.5 |
EV/EBITDA (x) | 25.92 | 25.55 | 15.44 | 14.06 | 10.79 |
EV/EBIT (x) | 32.29 | 25.29 | 17.22 | 15.70 | 11.84 |
Income statement (MYRm)
Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F | |
---|---|---|---|---|---|
Total turnover | 2,671 | 3,522 | 5,116 | 5,542 | 6,052 |
Gross profit | 434 | 211 | 1,940 | 1,341 | 1,308 |
EBITDA | 279 | 260 | 445 | 485 | 624 |
Operating profit | 224 | 262 | 399 | 434 | 569 |
Recurring net profit | 151 | 171 | 302 | 353 | 409 |
Key metrics
Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F | |
---|---|---|---|---|---|
Revenue growth (%) | 23.9 | 31.8 | 45.3 | 8.3 | 9.2 |
Recurrent EPS growth (%) | 5.0 | 13.3 | 75.9 | 16.9 | 15.8 |
Gross margin (%) | 16.3 | 6.0 | 37.9 | 24.2 | 21.6 |
Operating EBITDA margin (%) | 10.5 | 7.4 | 8.7 | 8.7 | 10.3 |
Net profit margin (%) | 5.4 | 5.3 | 5.9 | 6.4 | 6.8 |
Dividend payout ratio (%) | 53.3 | 58.6 | 60.0 | 60.0 | 60.0 |
Recommendation History
Date | Recommendation | Target Price | Price |
---|---|---|---|
2025-05-30 | Buy | 6.80 | 5.90 |
2025-05-21 | Buy | 6.22 | 5.15 |
2025-05-14 | Buy | 5.63 | 4.99 |
2025-03-05 | Buy | 5.63 | 4.24 |
2025-02-21 | Buy | 5.63 | 4.45 |
2025-02-17 | Buy | 5.50 | 4.18 |
2025-01-19 | Buy | 5.50 | 3.63 |
2024-11-22 | Buy | 5.50 | 4.56 |
2024-08-26 | Buy | 5.50 | 4.14 |
2024-08-23 | Buy | 5.50 | 4.16 |
2024-07-19 | Buy | 6.29 | 5.02 |
2024-07-05 | Buy | 4.92 | 4.35 |
2024-07-01 | Buy | 4.32 | 3.90 |
2024-06-11 | Buy | 4.12 | 3.74 |
2024-06-10 | Buy | 3.81 | 3.31 |