[SUNZEN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 151.67%
YoY- 100.67%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 106,756 81,932 72,504 260,749 298,766 267,146 34,626 20.63%
PBT 7,614 2,180 -6,505 -7,670 1,110 5,182 -2,989 -
Tax -2,994 -1,102 76 1,162 73 -474 -16 139.06%
NP 4,620 1,077 -6,429 -6,508 1,184 4,708 -3,005 -
-
NP to SH 3,326 41 -6,196 -6,249 1,302 4,486 -3,109 -
-
Tax Rate 39.32% 50.55% - - -6.58% 9.15% - -
Total Cost 102,136 80,854 78,933 267,257 297,582 262,438 37,631 18.09%
-
Net Worth 117,267 92,534 84,612 100,055 108,960 100,949 80,616 6.44%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 1,922 - -
Div Payout % - - - - - 42.86% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 117,267 92,534 84,612 100,055 108,960 100,949 80,616 6.44%
NOSH 720,070 579,752 535,046 535,046 523,545 480,714 479,124 7.02%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.33% 1.31% -8.87% -2.50% 0.40% 1.76% -8.68% -
ROE 2.84% 0.04% -7.32% -6.25% 1.20% 4.44% -3.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.48 15.05 13.71 49.51 60.32 55.57 8.59 10.30%
EPS 0.48 0.01 -1.17 -1.19 0.27 0.93 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.17 0.17 0.16 0.19 0.22 0.21 0.20 -2.67%
Adjusted Per Share Value based on latest NOSH - 579,752
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.26 10.18 9.00 32.38 37.11 33.18 4.30 20.63%
EPS 0.41 0.01 -0.77 -0.78 0.16 0.56 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1456 0.1149 0.1051 0.1243 0.1353 0.1254 0.1001 6.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.215 0.235 0.16 0.09 0.22 0.34 0.205 -
P/RPS 1.39 1.56 1.17 0.18 0.36 0.61 2.39 -8.63%
P/EPS 44.58 3,094.75 -13.66 -7.58 83.64 36.43 -26.58 -
EY 2.24 0.03 -7.32 -13.19 1.20 2.75 -3.76 -
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 1.26 1.38 1.00 0.47 1.00 1.62 1.03 3.41%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 26/11/20 28/11/19 23/11/18 24/11/17 25/11/16 -
Price 0.205 0.19 0.155 0.13 0.19 0.315 0.225 -
P/RPS 1.32 1.26 1.13 0.26 0.31 0.57 2.62 -10.79%
P/EPS 42.51 2,502.14 -13.23 -10.95 72.24 33.75 -29.17 -
EY 2.35 0.04 -7.56 -9.13 1.38 2.96 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 1.21 1.12 0.97 0.68 0.86 1.50 1.13 1.14%

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