[SUNZEN] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 83.82%
YoY- 78.02%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 23,958 29,338 25,982 19,775 23,035 17,036 23,893 0.18%
PBT 3,080 4,843 3,178 1,708 2,036 1,637 1,709 48.04%
Tax -869 -1,250 -1,073 -673 -789 -449 -689 16.71%
NP 2,211 3,593 2,105 1,035 1,247 1,188 1,020 67.41%
-
NP to SH 1,971 3,110 1,693 921 1,074 1,141 951 62.48%
-
Tax Rate 28.21% 25.81% 33.76% 39.40% 38.75% 27.43% 40.32% -
Total Cost 21,747 25,745 23,877 18,740 21,788 15,848 22,873 -3.30%
-
Net Worth 133,934 126,875 126,875 127,134 120,200 120,335 117,267 9.25%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 133,934 126,875 126,875 127,134 120,200 120,335 117,267 9.25%
NOSH 721,236 720,799 720,799 720,799 720,680 720,540 720,070 0.10%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.23% 12.25% 8.10% 5.23% 5.41% 6.97% 4.27% -
ROE 1.47% 2.45% 1.33% 0.72% 0.89% 0.95% 0.81% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.40 4.16 3.69 2.80 3.26 2.41 3.46 -1.15%
EPS 0.28 0.44 0.24 0.13 0.15 0.16 0.14 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 720,799
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.28 4.02 3.56 2.71 3.16 2.33 3.27 0.20%
EPS 0.27 0.43 0.23 0.13 0.15 0.16 0.13 62.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1739 0.1739 0.1742 0.1647 0.1649 0.1607 9.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.33 0.30 0.205 0.21 0.21 0.20 0.215 -
P/RPS 9.71 7.21 5.56 7.50 6.45 8.31 6.21 34.67%
P/EPS 118.02 67.99 85.35 161.05 138.25 124.08 155.95 -16.94%
EY 0.85 1.47 1.17 0.62 0.72 0.81 0.64 20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.67 1.14 1.17 1.24 1.18 1.26 23.98%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 29/02/24 29/11/23 30/08/23 26/05/23 23/02/23 29/11/22 -
Price 0.40 0.295 0.27 0.195 0.20 0.205 0.205 -
P/RPS 11.77 7.09 7.32 6.96 6.14 8.52 5.92 58.04%
P/EPS 143.06 66.86 112.41 149.54 131.67 127.18 148.70 -2.54%
EY 0.70 1.50 0.89 0.67 0.76 0.79 0.67 2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.64 1.50 1.08 1.18 1.21 1.21 44.82%

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