[SUNZEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 45.29%
YoY- 4.96%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 122,448 121,621 18,067 17,107 18,321 16,727 16,100 40.21%
PBT 2,388 2,484 -1,515 618 698 1,567 953 16.53%
Tax -59 94 -8 -47 -154 -254 -294 -23.47%
NP 2,329 2,578 -1,523 571 544 1,313 659 23.40%
-
NP to SH 2,171 2,491 -1,588 571 544 1,313 659 21.97%
-
Tax Rate 2.47% -3.78% - 7.61% 22.06% 16.21% 30.85% -
Total Cost 120,119 119,043 19,590 16,536 17,777 15,414 15,441 40.74%
-
Net Worth 106,706 100,598 70,577 49,313 31,733 31,332 29,954 23.57%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 106,706 100,598 70,577 49,313 31,733 31,332 29,954 23.57%
NOSH 523,421 479,038 352,888 259,545 151,111 149,204 149,772 23.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.90% 2.12% -8.43% 3.34% 2.97% 7.85% 4.09% -
ROE 2.03% 2.48% -2.25% 1.16% 1.71% 4.19% 2.20% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 25.25 25.39 5.12 6.59 12.12 11.21 10.75 15.28%
EPS 0.45 0.52 -0.45 0.22 0.36 0.88 0.44 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.21 0.21 0.20 1.60%
Adjusted Per Share Value based on latest NOSH - 254,285
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.21 15.10 2.24 2.12 2.28 2.08 2.00 40.21%
EPS 0.27 0.31 -0.20 0.07 0.07 0.16 0.08 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.1249 0.0877 0.0612 0.0394 0.0389 0.0372 23.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.20 0.335 0.225 0.50 0.295 0.20 0.20 -
P/RPS 0.79 1.32 4.39 7.59 2.43 1.78 1.86 -13.29%
P/EPS 44.68 64.42 -50.00 227.27 81.94 22.73 45.45 -0.28%
EY 2.24 1.55 -2.00 0.44 1.22 4.40 2.20 0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.60 1.13 2.63 1.40 0.95 1.00 -1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 25/08/16 28/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.215 0.365 0.215 0.425 0.415 0.205 0.19 -
P/RPS 0.85 1.44 4.20 6.45 3.42 1.83 1.77 -11.50%
P/EPS 48.03 70.19 -47.78 193.18 115.28 23.30 43.18 1.78%
EY 2.08 1.42 -2.09 0.52 0.87 4.29 2.32 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.74 1.08 2.24 1.98 0.98 0.95 0.51%

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