[SUNZEN] YoY TTM Result on 30-Jun-2023

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- 2.97%
YoY- 79.1%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
Revenue 99,889 99,053 98,130 83,739 97,103 1.90%
PBT 11,942 12,809 11,765 7,090 7,348 38.27%
Tax -3,789 -3,865 -3,785 -2,600 -2,695 25.52%
NP 8,153 8,944 7,980 4,490 4,653 45.39%
-
NP to SH 7,177 7,695 6,798 4,087 3,636 57.41%
-
Tax Rate 31.73% 30.17% 32.17% 36.67% 36.68% -
Total Cost 91,736 90,109 90,150 79,249 92,450 -0.51%
-
Net Worth 141,158 133,934 126,875 127,134 120,335 11.23%
Dividend
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
Net Worth 141,158 133,934 126,875 127,134 120,335 11.23%
NOSH 728,480 721,236 720,799 720,799 720,540 0.73%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
NP Margin 8.16% 9.03% 8.13% 5.36% 4.79% -
ROE 5.08% 5.75% 5.36% 3.21% 3.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
RPS 14.15 14.05 13.92 11.86 13.72 2.08%
EPS 1.02 1.09 0.96 0.58 0.51 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 720,799
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
RPS 12.41 12.30 12.19 10.40 12.06 1.92%
EPS 0.89 0.96 0.84 0.51 0.45 57.62%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1663 0.1576 0.1579 0.1494 11.25%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 30/06/23 30/12/22 -
Price 0.35 0.33 0.30 0.21 0.20 -
P/RPS 2.47 2.35 2.15 1.77 1.46 42.02%
P/EPS 34.42 30.23 31.11 36.29 38.94 -7.90%
EY 2.91 3.31 3.21 2.76 2.57 8.64%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.74 1.67 1.17 1.18 30.07%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 CAGR
Date 29/08/24 24/05/24 29/02/24 30/08/23 23/02/23 -
Price 0.315 0.40 0.295 0.195 0.205 -
P/RPS 2.23 2.85 2.12 1.64 1.49 30.87%
P/EPS 30.98 36.64 30.59 33.70 39.91 -15.55%
EY 3.23 2.73 3.27 2.97 2.51 18.32%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.11 1.64 1.08 1.21 18.98%

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