[SUNZEN] YoY Cumulative 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- 177.5%
YoY- 100.67%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 68,792 80,067 61,449 54,378 195,562 224,075 200,360 -16.31%
PBT 6,922 5,711 1,635 -4,879 -5,753 833 3,887 10.09%
Tax -2,535 -2,246 -827 57 872 55 -356 38.68%
NP 4,387 3,465 808 -4,822 -4,881 888 3,531 3.68%
-
NP to SH 3,688 2,495 31 -4,647 -4,687 977 3,365 1.53%
-
Tax Rate 36.62% 39.33% 50.58% - - -6.60% 9.16% -
Total Cost 64,405 76,602 60,641 59,200 200,443 223,187 196,829 -16.98%
-
Net Worth 126,875 117,267 92,534 84,612 100,055 108,960 100,949 3.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 1,442 -
Div Payout % - - - - - - 42.86% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 126,875 117,267 92,534 84,612 100,055 108,960 100,949 3.88%
NOSH 720,799 720,070 579,752 535,046 535,046 523,545 480,714 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.38% 4.33% 1.31% -8.87% -2.50% 0.40% 1.76% -
ROE 2.91% 2.13% 0.03% -5.49% -4.68% 0.90% 3.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.76 11.61 11.29 10.28 37.14 45.24 41.68 -21.48%
EPS 0.52 0.36 0.01 -0.88 -0.89 0.20 0.70 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.18 0.17 0.17 0.16 0.19 0.22 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 579,752
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.55 9.95 7.64 6.76 24.31 27.86 24.91 -16.31%
EPS 0.46 0.31 0.00 -0.58 -0.58 0.12 0.42 1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.1577 0.1458 0.115 0.1052 0.1244 0.1355 0.1255 3.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.205 0.215 0.235 0.16 0.09 0.22 0.34 -
P/RPS 2.10 1.85 2.08 1.56 0.24 0.49 0.82 16.95%
P/EPS 39.18 59.44 4,126.30 -18.21 -10.11 111.53 48.57 -3.51%
EY 2.55 1.68 0.02 -5.49 -9.89 0.90 2.06 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 1.14 1.26 1.38 1.00 0.47 1.00 1.62 -5.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 26/11/20 28/11/19 23/11/18 24/11/17 -
Price 0.27 0.205 0.19 0.155 0.13 0.19 0.315 -
P/RPS 2.77 1.77 1.68 1.51 0.35 0.42 0.76 24.04%
P/EPS 51.60 56.68 3,336.15 -17.64 -14.61 96.32 45.00 2.30%
EY 1.94 1.76 0.03 -5.67 -6.85 1.04 2.22 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 1.50 1.21 1.12 0.97 0.68 0.86 1.50 0.00%

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