[SUNZEN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.65%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,796 32,744 32,271 32,215 31,617 31,565 31,710 2.25%
PBT 1,844 2,109 1,980 2,180 2,382 2,682 3,079 -28.83%
Tax -436 -649 -600 -625 -622 -506 -532 -12.37%
NP 1,408 1,460 1,380 1,555 1,760 2,176 2,547 -32.52%
-
NP to SH 1,408 1,460 1,380 1,555 1,760 2,176 2,547 -32.52%
-
Tax Rate 23.64% 30.77% 30.30% 28.67% 26.11% 18.87% 17.28% -
Total Cost 31,388 31,284 30,891 30,660 29,857 29,389 29,163 5.00%
-
Net Worth 29,750 31,561 30,000 29,928 30,526 29,724 28,160 3.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 901 901 - - - 1,577 1,577 -31.02%
Div Payout % 64.05% 61.76% - - - 72.48% 61.93% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 29,750 31,561 30,000 29,928 30,526 29,724 28,160 3.71%
NOSH 148,750 150,294 150,000 149,642 152,631 148,620 148,214 0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.29% 4.46% 4.28% 4.83% 5.57% 6.89% 8.03% -
ROE 4.73% 4.63% 4.60% 5.20% 5.77% 7.32% 9.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.05 21.79 21.51 21.53 20.71 21.24 21.39 2.03%
EPS 0.95 0.97 0.92 1.04 1.15 1.46 1.72 -32.56%
DPS 0.60 0.60 0.00 0.00 0.00 1.05 1.05 -31.02%
NAPS 0.20 0.21 0.20 0.20 0.20 0.20 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 149,642
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.08 4.07 4.01 4.00 3.93 3.92 3.94 2.34%
EPS 0.18 0.18 0.17 0.19 0.22 0.27 0.32 -31.73%
DPS 0.11 0.11 0.00 0.00 0.00 0.20 0.20 -32.74%
NAPS 0.037 0.0392 0.0373 0.0372 0.038 0.037 0.035 3.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.18 0.20 0.17 0.23 0.18 0.21 -
P/RPS 1.09 0.83 0.93 0.79 1.11 0.85 0.98 7.31%
P/EPS 25.36 18.53 21.74 16.36 19.95 12.29 12.22 62.33%
EY 3.94 5.40 4.60 6.11 5.01 8.13 8.18 -38.41%
DY 2.50 3.33 0.00 0.00 0.00 5.83 5.00 -36.87%
P/NAPS 1.20 0.86 1.00 0.85 1.15 0.90 1.11 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 30/08/12 23/05/12 29/02/12 17/11/11 25/08/11 -
Price 0.18 0.19 0.19 0.15 0.21 0.21 0.24 -
P/RPS 0.82 0.87 0.88 0.70 1.01 0.99 1.12 -18.69%
P/EPS 19.02 19.56 20.65 14.44 18.21 14.34 13.97 22.72%
EY 5.26 5.11 4.84 6.93 5.49 6.97 7.16 -18.50%
DY 3.33 3.16 0.00 0.00 0.00 5.00 4.38 -16.63%
P/NAPS 0.90 0.90 0.95 0.75 1.05 1.05 1.26 -20.01%

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