[SUNZEN] QoQ Quarter Result on 31-Dec-2022

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- 19.98%
YoY- 71.06%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 25,982 19,775 23,035 17,036 23,893 27,742 28,432 -5.82%
PBT 3,178 1,708 2,036 1,637 1,709 1,842 2,160 29.32%
Tax -1,073 -673 -789 -449 -689 -720 -837 17.99%
NP 2,105 1,035 1,247 1,188 1,020 1,122 1,323 36.25%
-
NP to SH 1,693 921 1,074 1,141 951 803 741 73.38%
-
Tax Rate 33.76% 39.40% 38.75% 27.43% 40.32% 39.09% 38.75% -
Total Cost 23,877 18,740 21,788 15,848 22,873 26,620 27,109 -8.10%
-
Net Worth 126,875 127,134 120,200 120,335 117,267 111,428 104,467 13.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 126,875 127,134 120,200 120,335 117,267 111,428 104,467 13.81%
NOSH 720,799 720,799 720,680 720,540 720,070 716,330 714,443 0.59%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.10% 5.23% 5.41% 6.97% 4.27% 4.04% 4.65% -
ROE 1.33% 0.72% 0.89% 0.95% 0.81% 0.72% 0.71% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.69 2.80 3.26 2.41 3.46 4.23 4.63 -14.02%
EPS 0.24 0.13 0.15 0.16 0.14 0.12 0.12 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 720,540
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.56 2.71 3.16 2.33 3.27 3.80 3.90 -5.89%
EPS 0.23 0.13 0.15 0.16 0.13 0.11 0.10 74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1742 0.1647 0.1649 0.1607 0.1527 0.1432 13.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.205 0.21 0.21 0.20 0.215 0.24 0.245 -
P/RPS 5.56 7.50 6.45 8.31 6.21 5.67 5.30 3.24%
P/EPS 85.35 161.05 138.25 124.08 155.95 195.90 203.18 -43.88%
EY 1.17 0.62 0.72 0.81 0.64 0.51 0.49 78.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 1.24 1.18 1.26 1.41 1.44 -14.40%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 26/05/23 23/02/23 29/11/22 30/08/22 26/05/22 -
Price 0.27 0.195 0.20 0.205 0.205 0.215 0.235 -
P/RPS 7.32 6.96 6.14 8.52 5.92 5.08 5.08 27.54%
P/EPS 112.41 149.54 131.67 127.18 148.70 175.50 194.89 -30.68%
EY 0.89 0.67 0.76 0.79 0.67 0.57 0.51 44.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.08 1.18 1.21 1.21 1.26 1.38 5.71%

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