[SUNZEN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.78%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 38,920 33,423 32,271 31,710 28,586 26,084 13,039 19.98%
PBT 3,306 2,458 1,980 3,079 1,984 1,120 1,739 11.29%
Tax -481 -396 -600 -532 -303 21 -218 14.09%
NP 2,825 2,062 1,380 2,547 1,681 1,141 1,521 10.86%
-
NP to SH 2,825 2,062 1,380 2,547 1,681 1,141 1,521 10.86%
-
Tax Rate 14.55% 16.11% 30.30% 17.28% 15.27% -1.88% 12.54% -
Total Cost 36,095 31,361 30,891 29,163 26,905 24,943 11,518 20.95%
-
Net Worth 31,278 31,499 30,000 28,160 25,500 21,300 7,108 27.99%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,419 901 - 1,577 - 1,097 - -
Div Payout % 85.63% 43.73% - 61.93% - 96.16% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 31,278 31,499 30,000 28,160 25,500 21,300 7,108 27.99%
NOSH 148,947 149,999 150,000 148,214 150,000 142,000 50,775 19.63%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.26% 6.17% 4.28% 8.03% 5.88% 4.37% 11.67% -
ROE 9.03% 6.55% 4.60% 9.04% 6.59% 5.36% 21.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.13 22.28 21.51 21.39 19.06 18.37 25.68 0.28%
EPS 1.90 1.37 0.92 1.72 1.12 0.80 3.00 -7.32%
DPS 1.62 0.60 0.00 1.05 0.00 0.77 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.17 0.15 0.14 6.98%
Adjusted Per Share Value based on latest NOSH - 148,214
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.84 4.16 4.01 3.94 3.55 3.24 1.62 20.00%
EPS 0.35 0.26 0.17 0.32 0.21 0.14 0.19 10.71%
DPS 0.30 0.11 0.00 0.20 0.00 0.14 0.00 -
NAPS 0.0389 0.0392 0.0373 0.035 0.0317 0.0265 0.0088 28.09%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 0.295 0.20 0.20 0.21 0.27 0.27 0.00 -
P/RPS 1.13 0.90 0.93 0.98 1.42 1.47 0.00 -
P/EPS 15.55 14.55 21.74 12.22 24.09 33.60 0.00 -
EY 6.43 6.87 4.60 8.18 4.15 2.98 0.00 -
DY 5.51 3.00 0.00 5.00 0.00 2.86 0.00 -
P/NAPS 1.40 0.95 1.00 1.11 1.59 1.80 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 30/08/12 25/08/11 26/08/10 20/08/09 - -
Price 0.415 0.205 0.19 0.24 0.22 0.25 0.00 -
P/RPS 1.59 0.92 0.88 1.12 1.15 1.36 0.00 -
P/EPS 21.88 14.91 20.65 13.97 19.63 31.11 0.00 -
EY 4.57 6.71 4.84 7.16 5.09 3.21 0.00 -
DY 3.91 2.93 0.00 4.38 0.00 3.09 0.00 -
P/NAPS 1.98 0.98 0.95 1.26 1.29 1.67 0.00 -

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