[SUNZEN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.32%
YoY- 92.34%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 77,699 32,244 36,940 37,587 32,817 32,215 31,697 16.10%
PBT 1,814 -1,892 1,433 3,759 2,051 2,180 3,101 -8.54%
Tax 391 -62 -201 -572 -394 -625 -534 -
NP 2,205 -1,954 1,232 3,187 1,657 1,555 2,567 -2.49%
-
NP to SH 2,117 -1,968 1,232 3,187 1,657 1,555 2,567 -3.15%
-
Tax Rate -21.55% - 14.03% 15.22% 19.21% 28.67% 17.22% -
Total Cost 75,494 34,198 35,708 34,400 31,160 30,660 29,130 17.18%
-
Net Worth 100,486 61,349 0 33,776 31,173 29,928 28,228 23.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 2,419 901 - 1,577 -
Div Payout % - - - 75.90% 54.42% - 61.44% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 100,486 61,349 0 33,776 31,173 29,928 28,228 23.54%
NOSH 479,124 306,749 170,869 153,529 148,444 149,642 148,571 21.52%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.84% -6.06% 3.34% 8.48% 5.05% 4.83% 8.10% -
ROE 2.11% -3.21% 0.00% 9.44% 5.32% 5.20% 9.09% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.24 10.51 21.62 24.48 22.11 21.53 21.33 -4.43%
EPS 0.44 -0.64 0.72 2.08 1.12 1.04 1.73 -20.38%
DPS 0.00 0.00 0.00 1.58 0.60 0.00 1.05 -
NAPS 0.21 0.20 0.00 0.22 0.21 0.20 0.19 1.68%
Adjusted Per Share Value based on latest NOSH - 153,529
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.77 4.47 5.12 5.21 4.55 4.47 4.39 16.11%
EPS 0.29 -0.27 0.17 0.44 0.23 0.22 0.36 -3.53%
DPS 0.00 0.00 0.00 0.34 0.13 0.00 0.22 -
NAPS 0.1393 0.0851 0.00 0.0468 0.0432 0.0415 0.0391 23.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.285 0.29 0.505 0.315 0.205 0.17 0.22 -
P/RPS 1.76 2.76 2.34 1.29 0.93 0.79 1.03 9.33%
P/EPS 64.42 -45.20 70.04 15.17 18.37 16.36 12.73 30.99%
EY 1.55 -2.21 1.43 6.59 5.45 6.11 7.85 -23.67%
DY 0.00 0.00 0.00 5.00 2.93 0.00 4.77 -
P/NAPS 1.36 1.45 0.00 1.43 0.98 0.85 1.16 2.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 25/05/15 30/05/14 23/05/13 23/05/12 26/05/11 -
Price 0.395 0.255 0.38 0.235 0.195 0.15 0.235 -
P/RPS 2.43 2.43 1.76 0.96 0.88 0.70 1.10 14.10%
P/EPS 89.28 -39.75 52.70 11.32 17.47 14.44 13.60 36.79%
EY 1.12 -2.52 1.90 8.83 5.72 6.93 7.35 -26.89%
DY 0.00 0.00 0.00 6.70 3.08 0.00 4.47 -
P/NAPS 1.88 1.28 0.00 1.07 0.93 0.75 1.24 7.17%

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