[SUNZEN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.68%
YoY- 6.56%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,326 34,229 33,423 32,817 32,796 32,744 32,271 10.15%
PBT 4,175 3,001 2,458 2,051 1,844 2,109 1,980 64.21%
Tax -581 -408 -396 -394 -436 -649 -600 -2.11%
NP 3,594 2,593 2,062 1,657 1,408 1,460 1,380 88.96%
-
NP to SH 3,594 2,593 2,062 1,657 1,408 1,460 1,380 88.96%
-
Tax Rate 13.92% 13.60% 16.11% 19.21% 23.64% 30.77% 30.30% -
Total Cost 33,732 31,636 31,361 31,160 31,388 31,284 30,891 6.02%
-
Net Worth 32,840 31,259 31,499 31,173 29,750 31,561 30,000 6.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,190 1,190 901 901 901 901 - -
Div Payout % 33.13% 45.93% 43.73% 54.42% 64.05% 61.76% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,840 31,259 31,499 31,173 29,750 31,561 30,000 6.19%
NOSH 149,277 148,857 149,999 148,444 148,750 150,294 150,000 -0.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.63% 7.58% 6.17% 5.05% 4.29% 4.46% 4.28% -
ROE 10.94% 8.29% 6.55% 5.32% 4.73% 4.63% 4.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.00 22.99 22.28 22.11 22.05 21.79 21.51 10.51%
EPS 2.41 1.74 1.37 1.12 0.95 0.97 0.92 89.69%
DPS 0.80 0.80 0.60 0.60 0.60 0.60 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.21 0.20 6.54%
Adjusted Per Share Value based on latest NOSH - 148,444
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.64 4.25 4.15 4.08 4.07 4.07 4.01 10.18%
EPS 0.45 0.32 0.26 0.21 0.17 0.18 0.17 91.01%
DPS 0.15 0.15 0.11 0.11 0.11 0.11 0.00 -
NAPS 0.0408 0.0388 0.0391 0.0387 0.0369 0.0392 0.0373 6.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.225 0.27 0.20 0.205 0.24 0.18 0.20 -
P/RPS 0.90 1.17 0.90 0.93 1.09 0.83 0.93 -2.15%
P/EPS 9.35 15.50 14.55 18.37 25.36 18.53 21.74 -42.93%
EY 10.70 6.45 6.87 5.45 3.94 5.40 4.60 75.28%
DY 3.56 2.96 3.00 2.93 2.50 3.33 0.00 -
P/NAPS 1.02 1.29 0.95 0.98 1.20 0.86 1.00 1.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 22/11/12 30/08/12 -
Price 0.285 0.24 0.205 0.195 0.18 0.19 0.19 -
P/RPS 1.14 1.04 0.92 0.88 0.82 0.87 0.88 18.78%
P/EPS 11.84 13.78 14.91 17.47 19.02 19.56 20.65 -30.91%
EY 8.45 7.26 6.71 5.72 5.26 5.11 4.84 44.84%
DY 2.81 3.33 2.93 3.08 3.33 3.16 0.00 -
P/NAPS 1.30 1.14 0.98 0.93 0.90 0.90 0.95 23.18%

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