[SUNZEN] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.43%
YoY- 1239.44%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,982 23,893 17,445 20,358 62,047 101,627 78,739 -16.86%
PBT 3,178 1,709 520 131 -3,170 -1,555 1,403 14.59%
Tax -1,073 -689 -362 -78 -894 114 -450 15.57%
NP 2,105 1,020 158 53 -4,064 -1,441 953 14.11%
-
NP to SH 1,693 951 71 -383 -4,099 -1,195 874 11.64%
-
Tax Rate 33.76% 40.32% 69.62% 59.54% - - 32.07% -
Total Cost 23,877 22,873 17,287 20,305 66,111 103,068 77,786 -17.86%
-
Net Worth 126,875 117,267 92,534 84,612 100,055 108,960 101,966 3.70%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 1,456 -
Div Payout % - - - - - - 166.67% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 126,875 117,267 92,534 84,612 100,055 108,960 101,966 3.70%
NOSH 720,799 720,070 579,752 535,046 535,046 523,545 485,555 6.80%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.10% 4.27% 0.91% 0.26% -6.55% -1.42% 1.21% -
ROE 1.33% 0.81% 0.08% -0.45% -4.10% -1.10% 0.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.69 3.46 3.20 3.85 11.78 20.52 16.22 -21.85%
EPS 0.24 0.14 0.01 -0.07 -0.78 -0.24 0.18 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.18 0.17 0.17 0.16 0.19 0.22 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 720,070
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.56 3.27 2.39 2.79 8.50 13.93 10.79 -16.86%
EPS 0.23 0.13 0.01 -0.05 -0.56 -0.16 0.12 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.1739 0.1607 0.1268 0.116 0.1371 0.1493 0.1397 3.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.205 0.215 0.235 0.16 0.09 0.22 0.34 -
P/RPS 5.56 6.21 7.33 4.16 0.76 1.07 2.10 17.60%
P/EPS 85.35 155.95 1,801.62 -220.92 -11.56 -91.18 188.89 -12.39%
EY 1.17 0.64 0.06 -0.45 -8.65 -1.10 0.53 14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 1.14 1.26 1.38 1.00 0.47 1.00 1.62 -5.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 26/11/20 28/11/19 23/11/18 24/11/17 -
Price 0.27 0.205 0.19 0.155 0.13 0.19 0.315 -
P/RPS 7.32 5.92 5.93 4.03 1.10 0.93 1.94 24.75%
P/EPS 112.41 148.70 1,456.63 -214.02 -16.70 -78.75 175.00 -7.10%
EY 0.89 0.67 0.07 -0.47 -5.99 -1.27 0.57 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 1.50 1.21 1.12 0.97 0.68 0.86 1.50 0.00%

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