[SUNZEN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -350.96%
YoY- -131.64%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 300,429 303,451 40,013 32,221 37,339 37,326 32,796 44.62%
PBT -6,941 4,012 -455 -259 1,391 4,090 1,847 -
Tax 4 -372 395 -88 -291 -582 -430 -
NP -6,937 3,640 -60 -347 1,100 3,508 1,417 -
-
NP to SH -6,870 3,474 -130 -348 1,100 3,508 1,417 -
-
Tax Rate - 9.27% - - 20.92% 14.23% 23.28% -
Total Cost 307,366 299,811 40,073 32,568 36,239 33,818 31,379 46.24%
-
Net Worth 101,148 100,837 89,722 52,200 50,045 32,808 29,957 22.47%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 1,440 - - - 1,193 898 -
Div Payout % - 41.47% - - - 34.01% 63.42% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 101,148 100,837 89,722 52,200 50,045 32,808 29,957 22.47%
NOSH 525,195 482,318 479,124 290,000 166,818 149,128 149,787 23.24%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.31% 1.20% -0.15% -1.08% 2.95% 9.40% 4.32% -
ROE -6.79% 3.45% -0.14% -0.67% 2.20% 10.69% 4.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.40 63.20 8.92 11.11 22.38 25.03 21.90 18.08%
EPS -1.36 0.72 -0.03 -0.12 0.44 2.35 0.95 -
DPS 0.00 0.30 0.00 0.00 0.00 0.80 0.60 -
NAPS 0.20 0.21 0.20 0.18 0.30 0.22 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 282,500
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.65 42.07 5.55 4.47 5.18 5.18 4.55 44.60%
EPS -0.95 0.48 -0.02 -0.05 0.15 0.49 0.20 -
DPS 0.00 0.20 0.00 0.00 0.00 0.17 0.12 -
NAPS 0.1402 0.1398 0.1244 0.0724 0.0694 0.0455 0.0415 22.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.31 0.205 0.42 0.425 0.225 0.24 -
P/RPS 0.28 0.49 2.30 3.78 1.90 0.90 1.10 -20.38%
P/EPS -12.15 42.85 -707.43 -350.00 64.45 9.56 25.37 -
EY -8.23 2.33 -0.14 -0.29 1.55 10.45 3.94 -
DY 0.00 0.97 0.00 0.00 0.00 3.56 2.50 -
P/NAPS 0.83 1.48 1.03 2.33 1.42 1.02 1.20 -5.95%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 28/02/17 25/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.175 0.275 0.29 0.33 0.485 0.285 0.18 -
P/RPS 0.29 0.44 3.25 2.97 2.17 1.14 0.82 -15.89%
P/EPS -12.88 38.01 -1,000.76 -275.00 73.55 12.12 19.03 -
EY -7.76 2.63 -0.10 -0.36 1.36 8.25 5.26 -
DY 0.00 1.09 0.00 0.00 0.00 2.81 3.33 -
P/NAPS 0.88 1.31 1.45 1.83 1.62 1.30 0.90 -0.37%

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