[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -52.86%
YoY- 59.43%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,326 25,707 16,727 8,174 32,796 24,274 16,100 74.90%
PBT 4,090 2,794 1,567 797 1,847 1,637 953 163.39%
Tax -582 -439 -254 -129 -430 -467 -294 57.46%
NP 3,508 2,355 1,313 668 1,417 1,170 659 203.94%
-
NP to SH 3,508 2,355 1,313 668 1,417 1,170 659 203.94%
-
Tax Rate 14.23% 15.71% 16.21% 16.19% 23.28% 28.53% 30.85% -
Total Cost 33,818 23,352 15,414 7,506 31,379 23,104 15,441 68.40%
-
Net Worth 32,808 31,300 31,332 31,173 29,957 31,500 29,954 6.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,193 1,192 - - 898 900 - -
Div Payout % 34.01% 50.63% - - 63.42% 76.92% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,808 31,300 31,332 31,173 29,957 31,500 29,954 6.23%
NOSH 149,128 149,050 149,204 148,444 149,787 150,000 149,772 -0.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.40% 9.16% 7.85% 8.17% 4.32% 4.82% 4.09% -
ROE 10.69% 7.52% 4.19% 2.14% 4.73% 3.71% 2.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.03 17.25 11.21 5.51 21.90 16.18 10.75 75.40%
EPS 2.35 1.58 0.88 0.45 0.95 0.78 0.44 204.61%
DPS 0.80 0.80 0.00 0.00 0.60 0.60 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.21 0.20 6.54%
Adjusted Per Share Value based on latest NOSH - 148,444
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.64 3.19 2.08 1.02 4.07 3.01 2.00 74.98%
EPS 0.44 0.29 0.16 0.08 0.18 0.15 0.08 210.61%
DPS 0.15 0.15 0.00 0.00 0.11 0.11 0.00 -
NAPS 0.0407 0.0389 0.0389 0.0387 0.0372 0.0391 0.0372 6.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.225 0.27 0.20 0.205 0.24 0.18 0.20 -
P/RPS 0.90 1.57 1.78 3.72 1.10 1.11 1.86 -38.28%
P/EPS 9.56 17.09 22.73 45.56 25.37 23.08 45.45 -64.53%
EY 10.45 5.85 4.40 2.20 3.94 4.33 2.20 181.77%
DY 3.56 2.96 0.00 0.00 2.50 3.33 0.00 -
P/NAPS 1.02 1.29 0.95 0.98 1.20 0.86 1.00 1.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 22/11/12 30/08/12 -
Price 0.285 0.24 0.205 0.195 0.18 0.19 0.19 -
P/RPS 1.14 1.39 1.83 3.54 0.82 1.17 1.77 -25.36%
P/EPS 12.12 15.19 23.30 43.33 19.03 24.36 43.18 -57.03%
EY 8.25 6.58 4.29 2.31 5.26 4.11 2.32 132.43%
DY 2.81 3.33 0.00 0.00 3.33 3.16 0.00 -
P/NAPS 1.30 1.14 0.98 0.93 0.90 0.90 0.95 23.18%

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