[SUNZEN] YoY Annualized Quarter 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- -4.61%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,144 33,740 32,696 32,612 30,220 21,260 26,572 3.22%
PBT 1,692 1,524 3,188 2,360 3,168 860 988 9.37%
Tax -120 -480 -516 -684 -672 0 -208 -8.75%
NP 1,572 1,044 2,672 1,676 2,496 860 780 12.38%
-
NP to SH 1,572 1,044 2,672 1,676 2,496 860 780 12.38%
-
Tax Rate 7.09% 31.50% 16.19% 28.98% 21.21% 0.00% 21.05% -
Total Cost 30,572 32,696 30,024 30,936 27,724 20,400 25,792 2.87%
-
Net Worth 51,260 33,776 31,173 29,928 28,228 24,571 24,000 13.47%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 4,912 - - - - - -
Div Payout % - 470.59% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 51,260 33,776 31,173 29,928 28,228 24,571 24,000 13.47%
NOSH 170,869 153,529 148,444 149,642 148,571 153,571 150,000 2.19%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.89% 3.09% 8.17% 5.14% 8.26% 4.05% 2.94% -
ROE 3.07% 3.09% 8.57% 5.60% 8.84% 3.50% 3.25% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.81 21.98 22.03 21.79 20.34 13.84 17.71 1.00%
EPS 0.92 0.68 1.80 1.12 1.68 0.56 0.52 9.97%
DPS 0.00 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.22 0.21 0.20 0.19 0.16 0.16 11.03%
Adjusted Per Share Value based on latest NOSH - 149,642
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.99 4.19 4.06 4.05 3.75 2.64 3.30 3.21%
EPS 0.20 0.13 0.33 0.21 0.31 0.11 0.10 12.24%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0419 0.0387 0.0372 0.0351 0.0305 0.0298 13.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.505 0.315 0.205 0.17 0.22 0.28 0.33 -
P/RPS 2.68 1.43 0.93 0.78 1.08 2.02 1.86 6.27%
P/EPS 54.89 46.32 11.39 15.18 13.10 50.00 63.46 -2.38%
EY 1.82 2.16 8.78 6.59 7.64 2.00 1.58 2.38%
DY 0.00 10.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.43 0.98 0.85 1.16 1.75 2.06 -3.33%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 30/05/14 23/05/13 23/05/12 26/05/11 27/05/10 20/05/09 -
Price 0.38 0.235 0.195 0.15 0.235 0.28 0.33 -
P/RPS 2.02 1.07 0.89 0.69 1.16 2.02 1.86 1.38%
P/EPS 41.30 34.56 10.83 13.39 13.99 50.00 63.46 -6.90%
EY 2.42 2.89 9.23 7.47 7.15 2.00 1.58 7.36%
DY 0.00 13.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.07 0.93 0.75 1.24 1.75 2.06 -7.74%

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