[SUNZEN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -32.35%
YoY- -76.56%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 267,146 34,626 31,065 35,709 34,276 32,365 30,862 43.24%
PBT 5,182 -2,989 277 1,044 3,725 2,182 2,546 12.56%
Tax -474 -16 -140 -308 -585 -622 -586 -3.47%
NP 4,708 -3,005 137 736 3,140 1,560 1,960 15.71%
-
NP to SH 4,486 -3,109 138 736 3,140 1,560 1,960 14.78%
-
Tax Rate 9.15% - 50.54% 29.50% 15.70% 28.51% 23.02% -
Total Cost 262,438 37,631 30,928 34,973 31,136 30,805 28,902 44.39%
-
Net Worth 100,949 80,616 46,799 44,756 31,300 31,500 29,999 22.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,922 - - - 1,589 1,200 - -
Div Payout % 42.86% - - - 50.63% 76.92% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 100,949 80,616 46,799 44,756 31,300 31,500 29,999 22.39%
NOSH 480,714 479,124 259,998 149,189 149,050 150,000 149,999 21.40%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.76% -8.68% 0.44% 2.06% 9.16% 4.82% 6.35% -
ROE 4.44% -3.86% 0.30% 1.64% 10.03% 4.95% 6.53% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.57 8.59 11.95 23.94 23.00 21.58 20.58 17.98%
EPS 0.93 -0.77 0.05 0.49 2.11 1.04 1.31 -5.54%
DPS 0.40 0.00 0.00 0.00 1.07 0.80 0.00 -
NAPS 0.21 0.20 0.18 0.30 0.21 0.21 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.21 4.30 3.86 4.44 4.26 4.02 3.84 43.22%
EPS 0.56 -0.39 0.02 0.09 0.39 0.19 0.24 15.15%
DPS 0.24 0.00 0.00 0.00 0.20 0.15 0.00 -
NAPS 0.1255 0.1002 0.0582 0.0556 0.0389 0.0392 0.0373 22.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.34 0.205 0.41 0.41 0.27 0.18 0.18 -
P/RPS 0.61 2.39 3.43 1.71 1.17 0.83 0.87 -5.74%
P/EPS 36.43 -26.58 768.75 83.11 12.82 17.31 13.78 17.57%
EY 2.75 -3.76 0.13 1.20 7.80 5.78 7.26 -14.92%
DY 1.18 0.00 0.00 0.00 3.95 4.44 0.00 -
P/NAPS 1.62 1.03 2.28 1.37 1.29 0.86 0.90 10.28%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 24/11/15 25/11/14 28/11/13 22/11/12 17/11/11 -
Price 0.315 0.225 0.475 0.38 0.24 0.19 0.21 -
P/RPS 0.57 2.62 3.98 1.59 1.04 0.88 1.02 -9.23%
P/EPS 33.75 -29.17 890.63 77.03 11.39 18.27 16.07 13.15%
EY 2.96 -3.43 0.11 1.30 8.78 5.47 6.22 -11.63%
DY 1.27 0.00 0.00 0.00 4.44 4.21 0.00 -
P/NAPS 1.50 1.13 2.64 1.27 1.14 0.90 1.05 6.11%

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