[SUNZEN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.92%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,892 30,220 29,492 28,052 26,386 21,260 28,256 6.14%
PBT 2,710 3,168 2,518 2,336 1,600 860 1,879 27.73%
Tax -632 -672 -370 -400 -300 0 -126 193.88%
NP 2,078 2,496 2,148 1,936 1,300 860 1,753 12.04%
-
NP to SH 2,078 2,496 2,148 1,936 1,300 860 1,753 12.04%
-
Tax Rate 23.32% 21.21% 14.69% 17.12% 18.75% 0.00% 6.71% -
Total Cost 28,814 27,724 27,344 26,116 25,086 20,400 26,503 5.74%
-
Net Worth 28,201 28,228 28,473 28,441 25,113 24,571 23,972 11.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,201 28,228 28,473 28,441 25,113 24,571 23,972 11.47%
NOSH 148,428 148,571 149,861 149,690 147,727 153,571 149,826 -0.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.73% 8.26% 7.28% 6.90% 4.93% 4.05% 6.20% -
ROE 7.37% 8.84% 7.54% 6.81% 5.18% 3.50% 7.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.81 20.34 19.68 18.74 17.86 13.84 18.86 6.79%
EPS 1.40 1.68 1.44 1.29 0.88 0.56 1.17 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.17 0.16 0.16 12.17%
Adjusted Per Share Value based on latest NOSH - 148,518
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.84 3.76 3.67 3.49 3.28 2.64 3.51 6.19%
EPS 0.26 0.31 0.27 0.24 0.16 0.11 0.22 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0351 0.0354 0.0354 0.0312 0.0305 0.0298 11.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.22 0.21 0.22 0.27 0.28 0.23 -
P/RPS 1.01 1.08 1.07 1.17 1.51 2.02 1.22 -11.86%
P/EPS 15.00 13.10 14.65 17.01 30.68 50.00 19.66 -16.54%
EY 6.67 7.64 6.83 5.88 3.26 2.00 5.09 19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.11 1.16 1.59 1.75 1.44 -15.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.24 0.235 0.22 0.21 0.22 0.28 0.28 -
P/RPS 1.15 1.16 1.12 1.12 1.23 2.02 1.48 -15.51%
P/EPS 17.14 13.99 15.35 16.24 25.00 50.00 23.93 -19.99%
EY 5.83 7.15 6.52 6.16 4.00 2.00 4.18 24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.24 1.16 1.11 1.29 1.75 1.75 -19.71%

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