[SUNMOW] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SUNMOW] SUNMOW HOLDING BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 314.69%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
SUNMOW's Result
SUNMOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 101,510 87,912 79,720 65,009 60,212 62,613 21.36%
PBT 12,498 8,169 7,176 2,974 1,206 3,792 61.26%
Tax -2,950 -2,489 -1,160 -1,506 -852 -1,229 42.02%
NP 9,548 5,680 6,016 1,468 354 2,563 69.37%
-
NP to SH 9,548 5,680 6,016 1,468 354 2,563 69.37%
-
Tax Rate 23.60% 30.47% 16.16% 50.64% 70.65% 32.41% -
Total Cost 91,962 82,232 73,704 63,541 59,858 60,050 18.62%
-
Net Worth 49,688 44,916 45,735 42,740 0 28,146 25.57%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - 3,509 - - - - -
Div Payout % - 61.78% - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 49,688 44,916 45,735 42,740 0 28,146 25.57%
NOSH 233,940 233,940 233,940 233,940 221,250 232,999 0.16%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 9.41% 6.46% 7.55% 2.26% 0.59% 4.09% -
ROE 19.22% 12.65% 13.15% 3.43% 0.00% 9.11% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 43.39 37.58 34.08 27.79 27.21 26.87 21.16%
EPS 4.08 2.43 2.58 0.63 0.16 1.10 69.07%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2124 0.192 0.1955 0.1827 0.00 0.1208 25.37%
Adjusted Per Share Value based on latest NOSH - 233,940
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 40.68 35.23 31.95 26.05 24.13 25.09 21.36%
EPS 3.83 2.28 2.41 0.59 0.14 1.03 69.24%
DPS 0.00 1.41 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.18 0.1833 0.1713 0.00 0.1128 25.56%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 - - -
Price 1.10 0.90 0.88 0.95 0.00 0.00 -
P/RPS 2.54 2.39 2.58 3.42 0.00 0.00 -
P/EPS 26.95 37.07 34.22 151.39 0.00 0.00 -
EY 3.71 2.70 2.92 0.66 0.00 0.00 -
DY 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 4.69 4.50 5.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 23/08/23 28/02/23 29/08/22 28/02/22 - - -
Price 1.20 0.65 0.95 0.90 0.00 0.00 -
P/RPS 2.77 1.73 2.79 3.24 0.00 0.00 -
P/EPS 29.40 26.77 36.94 143.42 0.00 0.00 -
EY 3.40 3.74 2.71 0.70 0.00 0.00 -
DY 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 5.65 3.39 4.86 4.93 0.00 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