[SUNMOW] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[SUNMOW] SUNMOW HOLDING BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 88.83%
YoY- 286.92%
Quarter Report
Latest QR
Upcoming QR
SUNMOW's Result
SUNMOW's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 74,552 115,160 50,755 87,912 39,860 65,009 30,106 35.25%
PBT 6,028 11,420 6,249 8,169 3,588 2,974 603 115.26%
Tax -1,541 -2,867 -1,475 -2,489 -580 -1,506 -426 53.44%
NP 4,487 8,553 4,774 5,680 3,008 1,468 177 193.47%
-
NP to SH 4,487 8,553 4,774 5,680 3,008 1,468 177 193.47%
-
Tax Rate 25.56% 25.11% 23.60% 30.47% 16.16% 50.64% 70.65% -
Total Cost 70,065 106,607 45,981 82,232 36,852 63,541 29,929 32.74%
-
Net Worth 54,086 49,618 49,688 44,916 45,735 42,740 0 -
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - 3,860 - 3,509 - - - -
Div Payout % - 45.13% - 61.78% - - - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 54,086 49,618 49,688 44,916 45,735 42,740 0 -
NOSH 233,940 233,940 233,940 233,940 233,940 233,940 221,250 1.87%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 6.02% 7.43% 9.41% 6.46% 7.55% 2.26% 0.59% -
ROE 8.30% 17.24% 9.61% 12.65% 6.58% 3.43% 0.00% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 31.87 49.23 21.70 37.58 17.04 27.79 13.61 32.75%
EPS 1.92 3.66 2.04 2.43 1.29 0.63 0.08 188.17%
DPS 0.00 1.65 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.2312 0.2121 0.2124 0.192 0.1955 0.1827 0.00 -
Adjusted Per Share Value based on latest NOSH - 233,940
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 29.88 46.15 20.34 35.23 15.97 26.05 12.06 35.27%
EPS 1.80 3.43 1.91 2.28 1.21 0.59 0.07 194.86%
DPS 0.00 1.55 0.00 1.41 0.00 0.00 0.00 -
NAPS 0.2168 0.1988 0.1991 0.18 0.1833 0.1713 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 - -
Price 1.06 1.06 1.10 0.90 0.88 0.95 0.00 -
P/RPS 3.33 2.15 5.07 2.39 5.16 3.42 0.00 -
P/EPS 55.27 28.99 53.90 37.07 68.44 151.39 0.00 -
EY 1.81 3.45 1.86 2.70 1.46 0.66 0.00 -
DY 0.00 1.56 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 4.58 5.00 5.18 4.69 4.50 5.20 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/08/24 15/04/24 23/08/23 28/02/23 29/08/22 28/02/22 - -
Price 1.01 1.06 1.20 0.65 0.95 0.90 0.00 -
P/RPS 3.17 2.15 5.53 1.73 5.58 3.24 0.00 -
P/EPS 52.66 28.99 58.80 26.77 73.88 143.42 0.00 -
EY 1.90 3.45 1.70 3.74 1.35 0.70 0.00 -
DY 0.00 1.56 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 4.37 5.00 5.65 3.39 4.86 4.93 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