[SUNZEN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -37.61%
YoY- 2793.02%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 327,166 304,278 328,638 303,451 214,403 143,567 77,699 160.52%
PBT 958 3,916 2,505 4,012 5,675 3,545 1,814 -34.63%
Tax 39 -525 -385 -372 50 496 391 -78.46%
NP 997 3,391 2,120 3,640 5,725 4,041 2,205 -41.06%
-
NP to SH 1,085 3,154 2,046 3,474 5,568 3,950 2,117 -35.93%
-
Tax Rate -4.07% 13.41% 15.37% 9.27% -0.88% -13.99% -21.55% -
Total Cost 326,169 300,887 326,518 299,811 208,678 139,526 75,494 165.03%
-
Net Worth 108,960 106,706 101,008 100,837 101,966 99,716 100,486 5.54%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,456 1,456 1,456 1,456 - - -
Div Payout % - 46.18% 71.20% 41.93% 26.16% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 108,960 106,706 101,008 100,837 101,966 99,716 100,486 5.54%
NOSH 523,545 523,421 482,458 482,318 485,555 474,838 479,124 6.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.30% 1.11% 0.65% 1.20% 2.67% 2.81% 2.84% -
ROE 1.00% 2.96% 2.03% 3.45% 5.46% 3.96% 2.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.06 62.73 68.32 63.20 44.16 30.23 16.24 154.60%
EPS 0.22 0.65 0.43 0.72 1.15 0.83 0.44 -36.97%
DPS 0.00 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 482,318
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.36 42.19 45.57 42.07 29.73 19.91 10.77 160.57%
EPS 0.15 0.44 0.28 0.48 0.77 0.55 0.29 -35.53%
DPS 0.00 0.20 0.20 0.20 0.20 0.00 0.00 -
NAPS 0.1511 0.1479 0.14 0.1398 0.1414 0.1383 0.1393 5.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.22 0.20 0.26 0.31 0.34 0.335 0.285 -
P/RPS 0.33 0.32 0.38 0.49 0.77 1.11 1.76 -67.20%
P/EPS 100.42 30.76 61.12 42.85 29.65 40.27 64.42 34.40%
EY 1.00 3.25 1.64 2.33 3.37 2.48 1.55 -25.31%
DY 0.00 1.50 1.15 0.97 0.88 0.00 0.00 -
P/NAPS 1.00 0.91 1.24 1.48 1.62 1.60 1.36 -18.51%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 25/05/18 27/02/18 24/11/17 25/08/17 25/05/17 -
Price 0.19 0.215 0.26 0.275 0.315 0.365 0.395 -
P/RPS 0.29 0.34 0.38 0.44 0.71 1.21 2.43 -75.72%
P/EPS 86.73 33.06 61.12 38.01 27.47 43.88 89.28 -1.91%
EY 1.15 3.02 1.64 2.63 3.64 2.28 1.12 1.77%
DY 0.00 1.40 1.15 1.09 0.95 0.00 0.00 -
P/NAPS 0.86 0.98 1.24 1.31 1.50 1.74 1.88 -40.60%

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