[SUNZEN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3235.38%
YoY- 183.05%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 303,451 267,146 243,242 182,980 40,013 34,626 36,134 311.55%
PBT 4,012 5,182 4,968 4,232 -455 -2,989 -3,030 -
Tax -372 -474 188 -28 395 -16 -16 709.95%
NP 3,640 4,708 5,156 4,204 -60 -3,005 -3,046 -
-
NP to SH 3,474 4,486 4,982 4,076 -130 -3,109 -3,176 -
-
Tax Rate 9.27% 9.15% -3.78% 0.66% - - - -
Total Cost 299,811 262,438 238,086 178,776 40,073 37,631 39,180 286.88%
-
Net Worth 100,837 100,949 100,598 100,486 89,722 80,616 70,577 26.77%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,440 1,922 - - - - - -
Div Payout % 41.47% 42.86% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 100,837 100,949 100,598 100,486 89,722 80,616 70,577 26.77%
NOSH 482,318 480,714 479,038 479,124 479,124 479,124 352,888 23.08%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.20% 1.76% 2.12% 2.30% -0.15% -8.68% -8.43% -
ROE 3.45% 4.44% 4.95% 4.06% -0.14% -3.86% -4.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.20 55.57 50.78 38.24 8.92 8.59 10.24 235.35%
EPS 0.72 0.93 1.04 0.84 -0.03 -0.77 -0.90 -
DPS 0.30 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.20 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 479,124
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.69 33.18 30.21 22.73 4.97 4.30 4.49 311.43%
EPS 0.43 0.56 0.62 0.51 -0.02 -0.39 -0.39 -
DPS 0.18 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1254 0.1249 0.1248 0.1114 0.1001 0.0877 26.70%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.31 0.34 0.335 0.285 0.205 0.205 0.225 -
P/RPS 0.49 0.61 0.66 0.75 2.30 2.39 2.20 -63.15%
P/EPS 42.85 36.43 32.21 33.46 -707.43 -26.58 -25.00 -
EY 2.33 2.75 3.10 2.99 -0.14 -3.76 -4.00 -
DY 0.97 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.62 1.60 1.36 1.03 1.03 1.13 19.64%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 25/05/17 28/02/17 25/11/16 25/08/16 -
Price 0.275 0.315 0.365 0.395 0.29 0.225 0.215 -
P/RPS 0.44 0.57 0.72 1.03 3.25 2.62 2.10 -64.62%
P/EPS 38.01 33.75 35.10 46.37 -1,000.76 -29.17 -23.89 -
EY 2.63 2.96 2.85 2.16 -0.10 -3.43 -4.19 -
DY 1.09 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.50 1.74 1.88 1.45 1.13 1.08 13.69%

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