[SUNZEN] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 105.28%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 97,103 90,444 82,233 239,864 300,429 303,451 40,013 15.91%
PBT 7,348 3,730 -12,704 -20,557 -6,941 4,012 -455 -
Tax -2,695 -1,765 -209 1,401 4 -372 395 -
NP 4,653 1,965 -12,913 -19,156 -6,937 3,640 -60 -
-
NP to SH 3,636 698 -13,231 -17,460 -6,870 3,474 -130 -
-
Tax Rate 36.68% 47.32% - - - 9.27% - -
Total Cost 92,450 88,479 95,146 259,020 307,366 299,811 40,073 14.94%
-
Net Worth 120,335 96,958 89,890 89,758 101,148 100,837 89,722 5.01%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 1,440 - -
Div Payout % - - - - - 41.47% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 120,335 96,958 89,890 89,758 101,148 100,837 89,722 5.01%
NOSH 720,540 625,462 535,046 535,046 525,195 482,318 479,124 7.03%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.79% 2.17% -15.70% -7.99% -2.31% 1.20% -0.15% -
ROE 3.02% 0.72% -14.72% -19.45% -6.79% 3.45% -0.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.72 15.86 15.55 45.43 59.40 63.20 8.92 7.43%
EPS 0.51 0.12 -2.50 -3.31 -1.36 0.72 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.20 0.21 0.20 -2.67%
Adjusted Per Share Value based on latest NOSH - 625,462
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.07 11.24 10.22 29.82 37.35 37.72 4.97 15.92%
EPS 0.45 0.09 -1.64 -2.17 -0.85 0.43 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.1496 0.1205 0.1118 0.1116 0.1257 0.1254 0.1115 5.01%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.20 0.25 0.18 0.105 0.165 0.31 0.205 -
P/RPS 1.46 1.58 1.16 0.23 0.28 0.49 2.30 -7.29%
P/EPS 38.94 204.28 -7.19 -3.18 -12.15 42.85 -707.43 -
EY 2.57 0.49 -13.90 -31.49 -8.23 2.33 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 1.18 1.47 1.06 0.62 0.83 1.48 1.03 2.29%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 28/02/17 -
Price 0.205 0.265 0.19 0.10 0.175 0.275 0.29 -
P/RPS 1.49 1.67 1.22 0.22 0.29 0.44 3.25 -12.18%
P/EPS 39.91 216.54 -7.59 -3.02 -12.88 38.01 -1,000.76 -
EY 2.51 0.46 -13.17 -33.07 -7.76 2.63 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 1.21 1.56 1.12 0.59 0.88 1.31 1.45 -2.96%

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