[SUNZEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.78%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,215 31,617 31,565 31,710 31,697 29,457 29,511 6.01%
PBT 2,180 2,382 2,682 3,079 3,101 2,524 2,397 -6.12%
Tax -625 -622 -506 -532 -534 -366 -402 34.16%
NP 1,555 1,760 2,176 2,547 2,567 2,158 1,995 -15.29%
-
NP to SH 1,555 1,760 2,176 2,547 2,567 2,158 1,995 -15.29%
-
Tax Rate 28.67% 26.11% 18.87% 17.28% 17.22% 14.50% 16.77% -
Total Cost 30,660 29,857 29,389 29,163 29,130 27,299 27,516 7.47%
-
Net Worth 29,928 30,526 29,724 28,160 28,228 28,540 28,218 3.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 1,577 1,577 1,577 1,577 - -
Div Payout % - - 72.48% 61.93% 61.44% 73.09% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 29,928 30,526 29,724 28,160 28,228 28,540 28,218 3.99%
NOSH 149,642 152,631 148,620 148,214 148,571 150,212 148,518 0.50%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.83% 5.57% 6.89% 8.03% 8.10% 7.33% 6.76% -
ROE 5.20% 5.77% 7.32% 9.04% 9.09% 7.56% 7.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.53 20.71 21.24 21.39 21.33 19.61 19.87 5.48%
EPS 1.04 1.15 1.46 1.72 1.73 1.44 1.34 -15.53%
DPS 0.00 0.00 1.05 1.05 1.05 1.05 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 148,214
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.00 3.93 3.92 3.94 3.94 3.66 3.67 5.90%
EPS 0.19 0.22 0.27 0.32 0.32 0.27 0.25 -16.70%
DPS 0.00 0.00 0.20 0.20 0.20 0.20 0.00 -
NAPS 0.0372 0.038 0.037 0.035 0.0351 0.0355 0.0351 3.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.23 0.18 0.21 0.22 0.21 0.22 -
P/RPS 0.79 1.11 0.85 0.98 1.03 1.07 1.11 -20.26%
P/EPS 16.36 19.95 12.29 12.22 12.73 14.62 16.38 -0.08%
EY 6.11 5.01 8.13 8.18 7.85 6.84 6.11 0.00%
DY 0.00 0.00 5.83 5.00 4.77 5.00 0.00 -
P/NAPS 0.85 1.15 0.90 1.11 1.16 1.11 1.16 -18.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.15 0.21 0.21 0.24 0.235 0.22 0.21 -
P/RPS 0.70 1.01 0.99 1.12 1.10 1.12 1.06 -24.14%
P/EPS 14.44 18.21 14.34 13.97 13.60 15.31 15.63 -5.13%
EY 6.93 5.49 6.97 7.16 7.35 6.53 6.40 5.44%
DY 0.00 0.00 5.00 4.38 4.47 4.77 0.00 -
P/NAPS 0.75 1.05 1.05 1.26 1.24 1.16 1.11 -22.98%

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