[SUNZEN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.6%
YoY- 155.26%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,401 38,920 37,587 37,326 34,229 33,423 32,817 11.03%
PBT 2,164 3,306 3,759 4,175 3,001 2,458 2,051 3.63%
Tax -373 -481 -572 -581 -408 -396 -394 -3.58%
NP 1,791 2,825 3,187 3,594 2,593 2,062 1,657 5.31%
-
NP to SH 1,791 2,825 3,187 3,594 2,593 2,062 1,657 5.31%
-
Tax Rate 17.24% 14.55% 15.22% 13.92% 13.60% 16.11% 19.21% -
Total Cost 36,610 36,095 34,400 33,732 31,636 31,361 31,160 11.33%
-
Net Worth 24,000 31,278 33,776 32,840 31,259 31,499 31,173 -15.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,228 2,419 2,419 1,190 1,190 901 901 22.90%
Div Payout % 68.58% 85.63% 75.90% 33.13% 45.93% 43.73% 54.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 24,000 31,278 33,776 32,840 31,259 31,499 31,173 -15.98%
NOSH 80,000 148,947 153,529 149,277 148,857 149,999 148,444 -33.75%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.66% 7.26% 8.48% 9.63% 7.58% 6.17% 5.05% -
ROE 7.46% 9.03% 9.44% 10.94% 8.29% 6.55% 5.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.00 26.13 24.48 25.00 22.99 22.28 22.11 67.58%
EPS 2.24 1.90 2.08 2.41 1.74 1.37 1.12 58.67%
DPS 1.54 1.62 1.58 0.80 0.80 0.60 0.60 87.35%
NAPS 0.30 0.21 0.22 0.22 0.21 0.21 0.21 26.81%
Adjusted Per Share Value based on latest NOSH - 149,277
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.77 4.83 4.67 4.64 4.25 4.15 4.08 10.96%
EPS 0.22 0.35 0.40 0.45 0.32 0.26 0.21 3.14%
DPS 0.15 0.30 0.30 0.15 0.15 0.11 0.11 22.94%
NAPS 0.0298 0.0388 0.0419 0.0408 0.0388 0.0391 0.0387 -15.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.295 0.315 0.225 0.27 0.20 0.205 -
P/RPS 0.85 1.13 1.29 0.90 1.17 0.90 0.93 -5.81%
P/EPS 18.31 15.55 15.17 9.35 15.50 14.55 18.37 -0.21%
EY 5.46 6.43 6.59 10.70 6.45 6.87 5.45 0.12%
DY 3.74 5.51 5.00 3.56 2.96 3.00 2.93 17.65%
P/NAPS 1.37 1.40 1.43 1.02 1.29 0.95 0.98 24.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 30/05/14 27/02/14 28/11/13 28/08/13 23/05/13 -
Price 0.38 0.415 0.235 0.285 0.24 0.205 0.195 -
P/RPS 0.79 1.59 0.96 1.14 1.04 0.92 0.88 -6.93%
P/EPS 16.97 21.88 11.32 11.84 13.78 14.91 17.47 -1.91%
EY 5.89 4.57 8.83 8.45 7.26 6.71 5.72 1.96%
DY 4.04 3.91 6.70 2.81 3.33 2.93 3.08 19.80%
P/NAPS 1.27 1.98 1.07 1.30 1.14 0.98 0.93 23.06%

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