[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.95%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,862 30,892 30,220 29,492 28,052 26,386 21,260 28.17%
PBT 2,546 2,710 3,168 2,518 2,336 1,600 860 106.04%
Tax -586 -632 -672 -370 -400 -300 0 -
NP 1,960 2,078 2,496 2,148 1,936 1,300 860 73.09%
-
NP to SH 1,960 2,078 2,496 2,148 1,936 1,300 860 73.09%
-
Tax Rate 23.02% 23.32% 21.21% 14.69% 17.12% 18.75% 0.00% -
Total Cost 28,902 28,814 27,724 27,344 26,116 25,086 20,400 26.11%
-
Net Worth 29,999 28,201 28,228 28,473 28,441 25,113 24,571 14.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,999 28,201 28,228 28,473 28,441 25,113 24,571 14.21%
NOSH 149,999 148,428 148,571 149,861 149,690 147,727 153,571 -1.55%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.35% 6.73% 8.26% 7.28% 6.90% 4.93% 4.05% -
ROE 6.53% 7.37% 8.84% 7.54% 6.81% 5.18% 3.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.58 20.81 20.34 19.68 18.74 17.86 13.84 30.24%
EPS 1.31 1.40 1.68 1.44 1.29 0.88 0.56 76.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.19 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 150,212
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.84 3.84 3.76 3.67 3.49 3.28 2.64 28.34%
EPS 0.24 0.26 0.31 0.27 0.24 0.16 0.11 68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0351 0.0351 0.0354 0.0354 0.0312 0.0305 14.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.21 0.22 0.21 0.22 0.27 0.28 -
P/RPS 0.87 1.01 1.08 1.07 1.17 1.51 2.02 -42.93%
P/EPS 13.78 15.00 13.10 14.65 17.01 30.68 50.00 -57.61%
EY 7.26 6.67 7.64 6.83 5.88 3.26 2.00 136.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 1.16 1.11 1.16 1.59 1.75 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.21 0.24 0.235 0.22 0.21 0.22 0.28 -
P/RPS 1.02 1.15 1.16 1.12 1.12 1.23 2.02 -36.56%
P/EPS 16.07 17.14 13.99 15.35 16.24 25.00 50.00 -53.04%
EY 6.22 5.83 7.15 6.52 6.16 4.00 2.00 112.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 1.24 1.16 1.11 1.29 1.75 -28.84%

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