[SUNZEN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 40.96%
YoY- 300.0%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 304,278 328,638 303,451 214,403 143,567 77,699 40,013 288.14%
PBT 3,916 2,505 4,012 5,675 3,545 1,814 -454 -
Tax -525 -385 -372 50 496 391 394 -
NP 3,391 2,120 3,640 5,725 4,041 2,205 -60 -
-
NP to SH 3,154 2,046 3,474 5,568 3,950 2,117 -129 -
-
Tax Rate 13.41% 15.37% 9.27% -0.88% -13.99% -21.55% - -
Total Cost 300,887 326,518 299,811 208,678 139,526 75,494 40,073 284.86%
-
Net Worth 106,706 101,008 100,837 101,966 99,716 100,486 89,722 12.28%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,456 1,456 1,456 1,456 - - - -
Div Payout % 46.18% 71.20% 41.93% 26.16% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 106,706 101,008 100,837 101,966 99,716 100,486 89,722 12.28%
NOSH 523,421 482,458 482,318 485,555 474,838 479,124 479,124 6.08%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.11% 0.65% 1.20% 2.67% 2.81% 2.84% -0.15% -
ROE 2.96% 2.03% 3.45% 5.46% 3.96% 2.11% -0.14% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.73 68.32 63.20 44.16 30.23 16.24 8.92 268.37%
EPS 0.65 0.43 0.72 1.15 0.83 0.44 -0.03 -
DPS 0.30 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.21 0.21 0.20 6.57%
Adjusted Per Share Value based on latest NOSH - 485,555
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.85 40.88 37.75 26.67 17.86 9.67 4.98 288.00%
EPS 0.39 0.25 0.43 0.69 0.49 0.26 -0.02 -
DPS 0.18 0.18 0.18 0.18 0.00 0.00 0.00 -
NAPS 0.1327 0.1256 0.1254 0.1268 0.124 0.125 0.1116 12.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.20 0.26 0.31 0.34 0.335 0.285 0.205 -
P/RPS 0.32 0.38 0.49 0.77 1.11 1.76 2.30 -73.24%
P/EPS 30.76 61.12 42.85 29.65 40.27 64.42 -712.91 -
EY 3.25 1.64 2.33 3.37 2.48 1.55 -0.14 -
DY 1.50 1.15 0.97 0.88 0.00 0.00 0.00 -
P/NAPS 0.91 1.24 1.48 1.62 1.60 1.36 1.03 -7.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 27/02/18 24/11/17 25/08/17 25/05/17 28/02/17 -
Price 0.215 0.26 0.275 0.315 0.365 0.395 0.29 -
P/RPS 0.34 0.38 0.44 0.71 1.21 2.43 3.25 -77.88%
P/EPS 33.06 61.12 38.01 27.47 43.88 89.28 -1,008.51 -
EY 3.02 1.64 2.63 3.64 2.28 1.12 -0.10 -
DY 1.40 1.15 1.09 0.95 0.00 0.00 0.00 -
P/NAPS 0.98 1.24 1.31 1.50 1.74 1.88 1.45 -23.04%

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