[SUNZEN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 38.56%
YoY- 136.97%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 83,739 91,706 97,103 109,062 102,614 95,226 90,444 -5.01%
PBT 7,090 7,224 7,348 7,806 6,617 5,513 3,730 53.62%
Tax -2,600 -2,647 -2,695 -3,184 -2,857 -2,462 -1,765 29.55%
NP 4,490 4,577 4,653 4,622 3,760 3,051 1,965 73.74%
-
NP to SH 4,087 3,969 3,636 3,162 2,282 1,657 698 225.91%
-
Tax Rate 36.67% 36.64% 36.68% 40.79% 43.18% 44.66% 47.32% -
Total Cost 79,249 87,129 92,450 104,440 98,854 92,175 88,479 -7.10%
-
Net Worth 127,134 120,200 120,335 117,267 111,428 104,467 96,958 19.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 127,134 120,200 120,335 117,267 111,428 104,467 96,958 19.85%
NOSH 720,799 720,680 720,540 720,070 716,330 714,443 625,462 9.94%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.36% 4.99% 4.79% 4.24% 3.66% 3.20% 2.17% -
ROE 3.21% 3.30% 3.02% 2.70% 2.05% 1.59% 0.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.86 12.97 13.72 15.81 15.66 15.50 15.86 -17.65%
EPS 0.58 0.56 0.51 0.46 0.35 0.27 0.12 186.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 720,070
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.41 11.40 12.07 13.56 12.76 11.84 11.24 -4.99%
EPS 0.51 0.49 0.45 0.39 0.28 0.21 0.09 218.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1494 0.1496 0.1458 0.1385 0.1299 0.1205 19.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.21 0.20 0.215 0.24 0.245 0.25 -
P/RPS 1.77 1.62 1.46 1.36 1.53 1.58 1.58 7.88%
P/EPS 36.29 37.41 38.94 46.90 68.94 90.86 204.28 -68.49%
EY 2.76 2.67 2.57 2.13 1.45 1.10 0.49 217.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.24 1.18 1.26 1.41 1.44 1.47 -14.15%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 26/05/23 23/02/23 29/11/22 30/08/22 26/05/22 25/02/22 -
Price 0.195 0.20 0.205 0.205 0.215 0.235 0.265 -
P/RPS 1.64 1.54 1.49 1.30 1.37 1.52 1.67 -1.20%
P/EPS 33.70 35.63 39.91 44.72 61.75 87.15 216.54 -71.16%
EY 2.97 2.81 2.51 2.24 1.62 1.15 0.46 247.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 1.21 1.21 1.26 1.38 1.56 -21.79%

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