[SUNZEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 38.5%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,511 28,586 26,928 28,256 26,427 26,084 26,750 6.76%
PBT 2,397 1,984 1,854 1,886 1,227 1,120 1,349 46.65%
Tax -402 -303 -111 -163 17 21 -116 128.83%
NP 1,995 1,681 1,743 1,723 1,244 1,141 1,233 37.78%
-
NP to SH 1,995 1,681 1,743 1,723 1,244 1,141 1,233 37.78%
-
Tax Rate 16.77% 15.27% 5.99% 8.64% -1.39% -1.88% 8.60% -
Total Cost 27,516 26,905 25,185 26,533 25,183 24,943 25,517 5.15%
-
Net Worth 28,218 25,500 24,571 24,133 23,660 21,300 24,000 11.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 1,097 1,097 1,097 -
Div Payout % - - - - 88.19% 96.16% 88.98% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,218 25,500 24,571 24,133 23,660 21,300 24,000 11.38%
NOSH 148,518 150,000 153,571 150,833 147,878 142,000 150,000 -0.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.76% 5.88% 6.47% 6.10% 4.71% 4.37% 4.61% -
ROE 7.07% 6.59% 7.09% 7.14% 5.26% 5.36% 5.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.87 19.06 17.53 18.73 17.87 18.37 17.83 7.48%
EPS 1.34 1.12 1.13 1.14 0.84 0.80 0.82 38.69%
DPS 0.00 0.00 0.00 0.00 0.74 0.77 0.73 -
NAPS 0.19 0.17 0.16 0.16 0.16 0.15 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 150,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.67 3.55 3.34 3.51 3.28 3.24 3.32 6.90%
EPS 0.25 0.21 0.22 0.21 0.15 0.14 0.15 40.52%
DPS 0.00 0.00 0.00 0.00 0.14 0.14 0.14 -
NAPS 0.035 0.0317 0.0305 0.03 0.0294 0.0265 0.0298 11.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.27 0.28 0.23 0.22 0.27 0.33 -
P/RPS 1.11 1.42 1.60 1.23 1.23 1.47 1.85 -28.84%
P/EPS 16.38 24.09 24.67 20.13 26.15 33.60 40.15 -44.96%
EY 6.11 4.15 4.05 4.97 3.82 2.98 2.49 81.82%
DY 0.00 0.00 0.00 0.00 3.37 2.86 2.22 -
P/NAPS 1.16 1.59 1.75 1.44 1.38 1.80 2.06 -31.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 20/05/09 -
Price 0.21 0.22 0.28 0.28 0.26 0.25 0.33 -
P/RPS 1.06 1.15 1.60 1.49 1.45 1.36 1.85 -30.99%
P/EPS 15.63 19.63 24.67 24.51 30.91 31.11 40.15 -46.65%
EY 6.40 5.09 4.05 4.08 3.24 3.21 2.49 87.53%
DY 0.00 0.00 0.00 0.00 2.85 3.09 2.22 -
P/NAPS 1.11 1.29 1.75 1.75 1.63 1.67 2.06 -33.75%

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