[SUNZEN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 18.95%
YoY- 47.27%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,617 31,565 31,710 31,697 29,457 29,511 28,586 6.92%
PBT 2,382 2,682 3,079 3,101 2,524 2,397 1,984 12.92%
Tax -622 -506 -532 -534 -366 -402 -303 61.31%
NP 1,760 2,176 2,547 2,567 2,158 1,995 1,681 3.10%
-
NP to SH 1,760 2,176 2,547 2,567 2,158 1,995 1,681 3.10%
-
Tax Rate 26.11% 18.87% 17.28% 17.22% 14.50% 16.77% 15.27% -
Total Cost 29,857 29,389 29,163 29,130 27,299 27,516 26,905 7.16%
-
Net Worth 30,526 29,724 28,160 28,228 28,540 28,218 25,500 12.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 1,577 1,577 1,577 1,577 - - -
Div Payout % - 72.48% 61.93% 61.44% 73.09% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 30,526 29,724 28,160 28,228 28,540 28,218 25,500 12.70%
NOSH 152,631 148,620 148,214 148,571 150,212 148,518 150,000 1.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.57% 6.89% 8.03% 8.10% 7.33% 6.76% 5.88% -
ROE 5.77% 7.32% 9.04% 9.09% 7.56% 7.07% 6.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.71 21.24 21.39 21.33 19.61 19.87 19.06 5.67%
EPS 1.15 1.46 1.72 1.73 1.44 1.34 1.12 1.77%
DPS 0.00 1.05 1.05 1.05 1.05 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 148,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.93 3.92 3.94 3.94 3.66 3.67 3.55 6.99%
EPS 0.22 0.27 0.32 0.32 0.27 0.25 0.21 3.14%
DPS 0.00 0.20 0.20 0.20 0.20 0.00 0.00 -
NAPS 0.0379 0.0369 0.035 0.0351 0.0354 0.035 0.0317 12.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.18 0.21 0.22 0.21 0.22 0.27 -
P/RPS 1.11 0.85 0.98 1.03 1.07 1.11 1.42 -15.10%
P/EPS 19.95 12.29 12.22 12.73 14.62 16.38 24.09 -11.78%
EY 5.01 8.13 8.18 7.85 6.84 6.11 4.15 13.33%
DY 0.00 5.83 5.00 4.77 5.00 0.00 0.00 -
P/NAPS 1.15 0.90 1.11 1.16 1.11 1.16 1.59 -19.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.21 0.21 0.24 0.235 0.22 0.21 0.22 -
P/RPS 1.01 0.99 1.12 1.10 1.12 1.06 1.15 -8.26%
P/EPS 18.21 14.34 13.97 13.60 15.31 15.63 19.63 -4.86%
EY 5.49 6.97 7.16 7.35 6.53 6.40 5.09 5.15%
DY 0.00 5.00 4.38 4.47 4.77 0.00 0.00 -
P/NAPS 1.05 1.05 1.26 1.24 1.16 1.11 1.29 -12.79%

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