[SUNZEN] QoQ 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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 112,348 113,728 90,444 81,932 88,008 94,600 82,233 23.19%
PBT 8,004 8,640 3,730 2,180 2,230 1,508 -12,704 -
Tax -3,114 -3,348 -1,765 -1,102 -930 -560 -209 508.50%
NP 4,890 5,292 1,965 1,077 1,300 948 -12,913 -
-
NP to SH 3,088 2,964 698 41 -80 -872 -13,231 -
-
Tax Rate 38.91% 38.75% 47.32% 50.55% 41.70% 37.14% - -
Total Cost 107,458 108,436 88,479 80,854 86,708 93,652 95,146 8.47%
-
Net Worth 111,428 104,467 96,958 92,534 90,644 89,949 89,890 15.44%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 111,428 104,467 96,958 92,534 90,644 89,949 89,890 15.44%
NOSH 716,330 714,443 625,462 579,752 579,256 536,979 535,046 21.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.35% 4.65% 2.17% 1.31% 1.48% 1.00% -15.70% -
ROE 2.77% 2.84% 0.72% 0.04% -0.09% -0.97% -14.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.14 18.51 15.86 15.05 16.51 17.88 15.55 6.72%
EPS 0.48 0.48 0.12 0.01 -0.02 -0.16 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 579,752
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.97 14.14 11.24 10.19 10.94 11.76 10.22 23.23%
EPS 0.38 0.37 0.09 0.01 -0.01 -0.11 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.1299 0.1205 0.115 0.1127 0.1118 0.1118 15.39%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.24 0.245 0.25 0.235 0.23 0.21 0.18 -
P/RPS 1.40 1.32 1.58 1.56 1.39 1.17 1.16 13.39%
P/EPS 50.94 50.80 204.28 3,094.75 -1,532.96 -127.42 -7.19 -
EY 1.96 1.97 0.49 0.03 -0.07 -0.78 -13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 1.47 1.38 1.35 1.24 1.06 21.01%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 25/02/22 24/11/21 27/08/21 28/05/21 25/02/21 -
Price 0.215 0.235 0.265 0.19 0.225 0.23 0.19 -
P/RPS 1.25 1.27 1.67 1.26 1.36 1.29 1.22 1.63%
P/EPS 45.64 48.72 216.54 2,502.14 -1,499.63 -139.56 -7.59 -
EY 2.19 2.05 0.46 0.04 -0.07 -0.72 -13.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 1.56 1.12 1.32 1.35 1.12 8.19%

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