[SUNZEN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.03%
YoY- -34.73%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 28,586 26,928 28,256 26,427 26,084 26,750 26,260 5.83%
PBT 1,984 1,854 1,886 1,227 1,120 1,349 2,157 -5.43%
Tax -303 -111 -163 17 21 -116 -187 38.07%
NP 1,681 1,743 1,723 1,244 1,141 1,233 1,970 -10.06%
-
NP to SH 1,681 1,743 1,723 1,244 1,141 1,233 1,970 -10.06%
-
Tax Rate 15.27% 5.99% 8.64% -1.39% -1.88% 8.60% 8.67% -
Total Cost 26,905 25,185 26,533 25,183 24,943 25,517 24,290 7.07%
-
Net Worth 25,500 24,571 24,133 23,660 21,300 24,000 14,628 44.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 1,097 1,097 1,097 - -
Div Payout % - - - 88.19% 96.16% 88.98% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,500 24,571 24,133 23,660 21,300 24,000 14,628 44.99%
NOSH 150,000 153,571 150,833 147,878 142,000 150,000 91,428 39.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.88% 6.47% 6.10% 4.71% 4.37% 4.61% 7.50% -
ROE 6.59% 7.09% 7.14% 5.26% 5.36% 5.14% 13.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.06 17.53 18.73 17.87 18.37 17.83 28.72 -23.97%
EPS 1.12 1.13 1.14 0.84 0.80 0.82 2.15 -35.33%
DPS 0.00 0.00 0.00 0.74 0.77 0.73 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.15 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 147,878
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.93 3.70 3.88 3.63 3.58 3.68 3.61 5.84%
EPS 0.23 0.24 0.24 0.17 0.16 0.17 0.27 -10.16%
DPS 0.00 0.00 0.00 0.15 0.15 0.15 0.00 -
NAPS 0.035 0.0338 0.0332 0.0325 0.0293 0.033 0.0201 44.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.27 0.28 0.23 0.22 0.27 0.33 0.27 -
P/RPS 1.42 1.60 1.23 1.23 1.47 1.85 0.94 31.75%
P/EPS 24.09 24.67 20.13 26.15 33.60 40.15 12.53 54.80%
EY 4.15 4.05 4.97 3.82 2.98 2.49 7.98 -35.40%
DY 0.00 0.00 0.00 3.37 2.86 2.22 0.00 -
P/NAPS 1.59 1.75 1.44 1.38 1.80 2.06 1.69 -3.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 20/05/09 - -
Price 0.22 0.28 0.28 0.26 0.25 0.33 0.00 -
P/RPS 1.15 1.60 1.49 1.45 1.36 1.85 0.00 -
P/EPS 19.63 24.67 24.51 30.91 31.11 40.15 0.00 -
EY 5.09 4.05 4.08 3.24 3.21 2.49 0.00 -
DY 0.00 0.00 0.00 2.85 3.09 2.22 0.00 -
P/NAPS 1.29 1.75 1.75 1.63 1.67 2.06 0.00 -

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