[SUNZEN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -36.6%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 36,125 36,940 37,339 38,401 38,920 37,587 37,326 -2.16%
PBT 1,311 1,433 1,391 2,164 3,306 3,759 4,175 -53.89%
Tax -184 -201 -291 -373 -481 -572 -581 -53.63%
NP 1,127 1,232 1,100 1,791 2,825 3,187 3,594 -53.94%
-
NP to SH 1,127 1,232 1,100 1,791 2,825 3,187 3,594 -53.94%
-
Tax Rate 14.04% 14.03% 20.92% 17.24% 14.55% 15.22% 13.92% -
Total Cost 34,998 35,708 36,239 36,610 36,095 34,400 33,732 2.49%
-
Net Worth 48,314 0 49,909 24,000 31,278 33,776 32,840 29.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 1,228 1,228 2,419 2,419 1,190 -
Div Payout % - - 111.66% 68.58% 85.63% 75.90% 33.13% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 48,314 0 49,909 24,000 31,278 33,776 32,840 29.44%
NOSH 254,285 170,869 166,363 80,000 148,947 153,529 149,277 42.77%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.12% 3.34% 2.95% 4.66% 7.26% 8.48% 9.63% -
ROE 2.33% 0.00% 2.20% 7.46% 9.03% 9.44% 10.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.21 21.62 22.44 48.00 26.13 24.48 25.00 -31.45%
EPS 0.44 0.72 0.66 2.24 1.90 2.08 2.41 -67.91%
DPS 0.00 0.00 0.74 1.54 1.62 1.58 0.80 -
NAPS 0.19 0.00 0.30 0.30 0.21 0.22 0.22 -9.33%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.49 4.59 4.64 4.77 4.83 4.67 4.64 -2.17%
EPS 0.14 0.15 0.14 0.22 0.35 0.40 0.45 -54.18%
DPS 0.00 0.00 0.15 0.15 0.30 0.30 0.15 -
NAPS 0.06 0.00 0.062 0.0298 0.0388 0.0419 0.0408 29.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.505 0.425 0.41 0.295 0.315 0.225 -
P/RPS 3.52 2.34 1.89 0.85 1.13 1.29 0.90 148.85%
P/EPS 112.82 70.04 64.28 18.31 15.55 15.17 9.35 428.48%
EY 0.89 1.43 1.56 5.46 6.43 6.59 10.70 -81.03%
DY 0.00 0.00 1.74 3.74 5.51 5.00 3.56 -
P/NAPS 2.63 0.00 1.42 1.37 1.40 1.43 1.02 88.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 25/02/15 25/11/14 28/08/14 30/05/14 27/02/14 -
Price 0.425 0.38 0.485 0.38 0.415 0.235 0.285 -
P/RPS 2.99 1.76 2.16 0.79 1.59 0.96 1.14 90.52%
P/EPS 95.89 52.70 73.35 16.97 21.88 11.32 11.84 304.83%
EY 1.04 1.90 1.36 5.89 4.57 8.83 8.45 -75.35%
DY 0.00 0.00 1.52 4.04 3.91 6.70 2.81 -
P/NAPS 2.24 0.00 1.62 1.27 1.98 1.07 1.30 43.86%

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