[SUNZEN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 108.16%
YoY- 105.28%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 109,062 102,614 95,226 90,444 89,304 92,217 84,542 18.48%
PBT 7,806 6,617 5,513 3,730 -6,190 -6,579 -9,141 -
Tax -3,184 -2,857 -2,462 -1,765 -1,093 -809 -530 230.10%
NP 4,622 3,760 3,051 1,965 -7,283 -7,388 -9,671 -
-
NP to SH 3,162 2,282 1,657 698 -8,553 -9,007 -10,881 -
-
Tax Rate 40.79% 43.18% 44.66% 47.32% - - - -
Total Cost 104,440 98,854 92,175 88,479 96,587 99,605 94,213 7.10%
-
Net Worth 117,267 111,428 104,467 96,958 92,534 90,644 89,949 19.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,267 111,428 104,467 96,958 92,534 90,644 89,949 19.32%
NOSH 720,070 716,330 714,443 625,462 579,752 579,256 536,979 21.58%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.24% 3.66% 3.20% 2.17% -8.16% -8.01% -11.44% -
ROE 2.70% 2.05% 1.59% 0.72% -9.24% -9.94% -12.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.81 15.66 15.50 15.86 16.41 17.29 15.98 -0.70%
EPS 0.46 0.35 0.27 0.12 -1.57 -1.69 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 625,462
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.56 12.76 11.84 11.24 11.10 11.46 10.51 18.49%
EPS 0.39 0.28 0.21 0.09 -1.06 -1.12 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1385 0.1299 0.1205 0.115 0.1127 0.1118 19.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.215 0.24 0.245 0.25 0.235 0.23 0.21 -
P/RPS 1.36 1.53 1.58 1.58 1.43 1.33 1.31 2.52%
P/EPS 46.90 68.94 90.86 204.28 -14.96 -13.62 -10.21 -
EY 2.13 1.45 1.10 0.49 -6.69 -7.34 -9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.41 1.44 1.47 1.38 1.35 1.24 1.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 26/05/22 25/02/22 24/11/21 27/08/21 28/05/21 -
Price 0.205 0.215 0.235 0.265 0.19 0.225 0.23 -
P/RPS 1.30 1.37 1.52 1.67 1.16 1.30 1.44 -6.58%
P/EPS 44.72 61.75 87.15 216.54 -12.09 -13.32 -11.18 -
EY 2.24 1.62 1.15 0.46 -8.27 -7.51 -8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 1.38 1.56 1.12 1.32 1.35 -7.03%

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