Sunway Construction (SCGB MK)






Sunway Construction Company Update


22 July 2025

Malaysia Company Update

Construction & Engineering | Construction Shariah Compliant

Sunway Construction (SCGB MK)

One Instance Does Not Establish a Pattern; Stay BUY

Buy (Maintained)
Target Price (Return): MYR6.55 (+19%)
Price (Market Cap): MYR5.49 (USD1,695m)
ESG score: 3.1 (out of 4)
Avg Daily Turnover (MYR/USD) 33.1m/5.71m

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
Overall ESG Score: 3.1 (out of 4)
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 (EXCELLENT)

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 (GOOD)

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 (GOOD)

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

RHB Guide to Investment Ratings

Buy: Share price may exceed 10% over the next 12 months.

Trading Buy: Share price may exceed 15% over the next 3 months, however longer-term outlook remains uncertain.

Neutral: Share price may fall within the range of +/- 10% over the next 12 months.

Take Profit: Target price has been attained. Look to accumulate at lower levels.

Sell: Share price may fall by more than 10% over the next 12 months.

Not Rated: Stock is not within regular research coverage.

Investment Research Disclaimers

This report has been prepared by RHB for information purposes only. It is intended for general circulation and does not have regard to the specific investment objectives, financial situation and the particular needs of any specific person who may receive this report. It is not an offer or a solicitation to buy or sell any securities. All information contained herein is based on publicly available information and has been obtained from sources that RHB believes to be reliable and correct at the time of issue. However, such sources have not been independently verified by RHB. The opinions expressed herein are RHB’s present opinions only and are subject to change without prior notice.

KUALA LUMPUR

RHB Investment Bank Bhd
Level 3A, Tower One, RHB Centre
Jalan Tun Razak
Kuala Lumpur 50400, Malaysia
Tel: +603 2302 8100
Fax: +603 2302 8134

JAKARTA

PT RHB Sekuritas Indonesia
Revenue Tower, 11th Floor, District 8 – SCBD
JI. Jendral Sudirman Kav 52-53
Jakarta 12190, Indonesia
Tel: +6221 5093 9888
Fax: +6221 5093 9777

SINGAPORE

RHB Bank Berhad (Singapore branch)
90 Cecil Street
#04-00 RHB Bank Building
Singapore 069531
Fax: +65 6509 0470


Leave a Reply

Your email address will not be published. Required fields are marked *