[SUNZEN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.17%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,565 31,710 31,697 29,457 29,511 28,586 26,928 11.16%
PBT 2,682 3,079 3,101 2,524 2,397 1,984 1,854 27.87%
Tax -506 -532 -534 -366 -402 -303 -111 174.67%
NP 2,176 2,547 2,567 2,158 1,995 1,681 1,743 15.92%
-
NP to SH 2,176 2,547 2,567 2,158 1,995 1,681 1,743 15.92%
-
Tax Rate 18.87% 17.28% 17.22% 14.50% 16.77% 15.27% 5.99% -
Total Cost 29,389 29,163 29,130 27,299 27,516 26,905 25,185 10.82%
-
Net Worth 29,724 28,160 28,228 28,540 28,218 25,500 24,571 13.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,577 1,577 1,577 1,577 - - - -
Div Payout % 72.48% 61.93% 61.44% 73.09% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,724 28,160 28,228 28,540 28,218 25,500 24,571 13.52%
NOSH 148,620 148,214 148,571 150,212 148,518 150,000 153,571 -2.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.89% 8.03% 8.10% 7.33% 6.76% 5.88% 6.47% -
ROE 7.32% 9.04% 9.09% 7.56% 7.07% 6.59% 7.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.24 21.39 21.33 19.61 19.87 19.06 17.53 13.63%
EPS 1.46 1.72 1.73 1.44 1.34 1.12 1.13 18.60%
DPS 1.05 1.05 1.05 1.05 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.19 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 150,212
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.34 4.36 4.35 4.05 4.05 3.93 3.70 11.21%
EPS 0.30 0.35 0.35 0.30 0.27 0.23 0.24 16.02%
DPS 0.22 0.22 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.0408 0.0387 0.0388 0.0392 0.0388 0.035 0.0338 13.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.21 0.22 0.21 0.22 0.27 0.28 -
P/RPS 0.85 0.98 1.03 1.07 1.11 1.42 1.60 -34.38%
P/EPS 12.29 12.22 12.73 14.62 16.38 24.09 24.67 -37.13%
EY 8.13 8.18 7.85 6.84 6.11 4.15 4.05 59.06%
DY 5.83 5.00 4.77 5.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 1.16 1.11 1.16 1.59 1.75 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.21 0.24 0.235 0.22 0.21 0.22 0.28 -
P/RPS 0.99 1.12 1.10 1.12 1.06 1.15 1.60 -27.36%
P/EPS 14.34 13.97 13.60 15.31 15.63 19.63 24.67 -30.32%
EY 6.97 7.16 7.35 6.53 6.40 5.09 4.05 43.56%
DY 5.00 4.38 4.47 4.77 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 1.24 1.16 1.11 1.29 1.75 -28.84%

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