[SUNZEN] YoY Cumulative 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- 1.47%
YoY- -76.56%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 200,360 25,970 23,299 26,782 25,707 24,274 23,147 43.24%
PBT 3,887 -2,242 208 783 2,794 1,637 1,910 12.55%
Tax -356 -12 -105 -231 -439 -467 -440 -3.46%
NP 3,531 -2,254 103 552 2,355 1,170 1,470 15.71%
-
NP to SH 3,365 -2,332 104 552 2,355 1,170 1,470 14.78%
-
Tax Rate 9.16% - 50.48% 29.50% 15.71% 28.53% 23.04% -
Total Cost 196,829 28,224 23,196 26,230 23,352 23,104 21,677 44.38%
-
Net Worth 100,949 80,616 46,800 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 1,442 - - - 1,192 900 - -
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 46,800 44,756 31,300 31,500 29,999 22.39%
NOSH 480,714 479,124 260,000 149,189 149,050 150,000 149,999 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 3.33% -2.89% 0.22% 1.23% 7.52% 3.71% 4.90% -
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 41.68 6.44 8.96 17.95 17.25 16.18 15.43 17.99%
EPS 0.70 -0.58 0.04 0.37 1.58 0.78 0.98 -5.44%
DPS 0.30 0.00 0.00 0.00 0.80 0.60 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 24.91 3.23 2.90 3.33 3.20 3.02 2.88 43.22%
EPS 0.42 -0.29 0.01 0.07 0.29 0.15 0.18 15.15%
DPS 0.18 0.00 0.00 0.00 0.15 0.11 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 0.82 3.18 4.58 2.28 1.57 1.11 1.17 -5.74%
P/EPS 48.57 -35.43 1,025.00 110.81 17.09 23.08 18.37 17.57%
EY 2.06 -2.82 0.10 0.90 5.85 4.33 5.44 -14.93%
DY 0.88 0.00 0.00 0.00 2.96 3.33 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 0.76 3.49 5.30 2.12 1.39 1.17 1.36 -9.23%
P/EPS 45.00 -38.89 1,187.50 102.70 15.19 24.36 21.43 13.14%
EY 2.22 -2.57 0.08 0.97 6.58 4.11 4.67 -11.64%
DY 0.95 0.00 0.00 0.00 3.33 3.16 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