[SUNZEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -37.41%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,256 26,427 26,084 26,750 26,260 19,617 13,039 67.22%
PBT 1,886 1,227 1,120 1,349 2,157 2,171 1,739 5.54%
Tax -163 17 21 -116 -187 -265 -218 -17.57%
NP 1,723 1,244 1,141 1,233 1,970 1,906 1,521 8.64%
-
NP to SH 1,723 1,244 1,141 1,233 1,970 1,906 1,521 8.64%
-
Tax Rate 8.64% -1.39% -1.88% 8.60% 8.67% 12.21% 12.54% -
Total Cost 26,533 25,183 24,943 25,517 24,290 17,711 11,518 74.15%
-
Net Worth 24,133 23,660 21,300 24,000 14,628 12,833 7,108 125.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,097 1,097 1,097 - - - -
Div Payout % - 88.19% 96.16% 88.98% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,133 23,660 21,300 24,000 14,628 12,833 7,108 125.39%
NOSH 150,833 147,878 142,000 150,000 91,428 75,490 50,775 106.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.10% 4.71% 4.37% 4.61% 7.50% 9.72% 11.67% -
ROE 7.14% 5.26% 5.36% 5.14% 13.47% 14.85% 21.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.73 17.87 18.37 17.83 28.72 25.99 25.68 -18.92%
EPS 1.14 0.84 0.80 0.82 2.15 2.52 3.00 -47.44%
DPS 0.00 0.74 0.77 0.73 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.16 0.16 0.17 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.88 3.63 3.58 3.68 3.61 2.70 1.79 67.25%
EPS 0.24 0.17 0.16 0.17 0.27 0.26 0.21 9.28%
DPS 0.00 0.15 0.15 0.15 0.00 0.00 0.00 -
NAPS 0.0332 0.0325 0.0293 0.033 0.0201 0.0176 0.0098 125.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 - - -
Price 0.23 0.22 0.27 0.33 0.27 0.00 0.00 -
P/RPS 1.23 1.23 1.47 1.85 0.94 0.00 0.00 -
P/EPS 20.13 26.15 33.60 40.15 12.53 0.00 0.00 -
EY 4.97 3.82 2.98 2.49 7.98 0.00 0.00 -
DY 0.00 3.37 2.86 2.22 0.00 0.00 0.00 -
P/NAPS 1.44 1.38 1.80 2.06 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 20/05/09 - - - -
Price 0.28 0.26 0.25 0.33 0.00 0.00 0.00 -
P/RPS 1.49 1.45 1.36 1.85 0.00 0.00 0.00 -
P/EPS 24.51 30.91 31.11 40.15 0.00 0.00 0.00 -
EY 4.08 3.24 3.21 2.49 0.00 0.00 0.00 -
DY 0.00 2.85 3.09 2.22 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.67 2.06 0.00 0.00 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