[SUNZEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.16%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,457 29,511 28,586 26,928 28,256 26,427 26,084 8.42%
PBT 2,524 2,397 1,984 1,854 1,886 1,227 1,120 71.63%
Tax -366 -402 -303 -111 -163 17 21 -
NP 2,158 1,995 1,681 1,743 1,723 1,244 1,141 52.75%
-
NP to SH 2,158 1,995 1,681 1,743 1,723 1,244 1,141 52.75%
-
Tax Rate 14.50% 16.77% 15.27% 5.99% 8.64% -1.39% -1.88% -
Total Cost 27,299 27,516 26,905 25,185 26,533 25,183 24,943 6.18%
-
Net Worth 28,540 28,218 25,500 24,571 24,133 23,660 21,300 21.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,577 - - - - 1,097 1,097 27.29%
Div Payout % 73.09% - - - - 88.19% 96.16% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,540 28,218 25,500 24,571 24,133 23,660 21,300 21.47%
NOSH 150,212 148,518 150,000 153,571 150,833 147,878 142,000 3.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.33% 6.76% 5.88% 6.47% 6.10% 4.71% 4.37% -
ROE 7.56% 7.07% 6.59% 7.09% 7.14% 5.26% 5.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.61 19.87 19.06 17.53 18.73 17.87 18.37 4.43%
EPS 1.44 1.34 1.12 1.13 1.14 0.84 0.80 47.81%
DPS 1.05 0.00 0.00 0.00 0.00 0.74 0.77 22.90%
NAPS 0.19 0.19 0.17 0.16 0.16 0.16 0.15 17.01%
Adjusted Per Share Value based on latest NOSH - 153,571
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.66 3.67 3.55 3.35 3.51 3.29 3.24 8.44%
EPS 0.27 0.25 0.21 0.22 0.21 0.15 0.14 54.75%
DPS 0.20 0.00 0.00 0.00 0.00 0.14 0.14 26.76%
NAPS 0.0355 0.0351 0.0317 0.0305 0.03 0.0294 0.0265 21.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.22 0.27 0.28 0.23 0.22 0.27 -
P/RPS 1.07 1.11 1.42 1.60 1.23 1.23 1.47 -19.03%
P/EPS 14.62 16.38 24.09 24.67 20.13 26.15 33.60 -42.49%
EY 6.84 6.11 4.15 4.05 4.97 3.82 2.98 73.74%
DY 5.00 0.00 0.00 0.00 0.00 3.37 2.86 44.97%
P/NAPS 1.11 1.16 1.59 1.75 1.44 1.38 1.80 -27.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 -
Price 0.22 0.21 0.22 0.28 0.28 0.26 0.25 -
P/RPS 1.12 1.06 1.15 1.60 1.49 1.45 1.36 -12.10%
P/EPS 15.31 15.63 19.63 24.67 24.51 30.91 31.11 -37.58%
EY 6.53 6.40 5.09 4.05 4.08 3.24 3.21 60.34%
DY 4.77 0.00 0.00 0.00 0.00 2.85 3.09 33.46%
P/NAPS 1.16 1.11 1.29 1.75 1.75 1.63 1.67 -21.51%

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