[SUNZEN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.25%
YoY- -45.82%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 36,125 38,920 33,423 32,271 31,710 28,586 26,084 5.57%
PBT 1,311 3,306 2,458 1,980 3,079 1,984 1,120 2.65%
Tax -184 -481 -396 -600 -532 -303 21 -
NP 1,127 2,825 2,062 1,380 2,547 1,681 1,141 -0.20%
-
NP to SH 1,127 2,825 2,062 1,380 2,547 1,681 1,141 -0.20%
-
Tax Rate 14.04% 14.55% 16.11% 30.30% 17.28% 15.27% -1.88% -
Total Cost 34,998 36,095 31,361 30,891 29,163 26,905 24,943 5.80%
-
Net Worth 48,314 31,278 31,499 30,000 28,160 25,500 21,300 14.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,419 901 - 1,577 - 1,097 -
Div Payout % - 85.63% 43.73% - 61.93% - 96.16% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 48,314 31,278 31,499 30,000 28,160 25,500 21,300 14.61%
NOSH 254,285 148,947 149,999 150,000 148,214 150,000 142,000 10.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.12% 7.26% 6.17% 4.28% 8.03% 5.88% 4.37% -
ROE 2.33% 9.03% 6.55% 4.60% 9.04% 6.59% 5.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.21 26.13 22.28 21.51 21.39 19.06 18.37 -4.18%
EPS 0.44 1.90 1.37 0.92 1.72 1.12 0.80 -9.47%
DPS 0.00 1.62 0.60 0.00 1.05 0.00 0.77 -
NAPS 0.19 0.21 0.21 0.20 0.19 0.17 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.49 4.84 4.16 4.01 3.94 3.55 3.24 5.58%
EPS 0.14 0.35 0.26 0.17 0.32 0.21 0.14 0.00%
DPS 0.00 0.30 0.11 0.00 0.20 0.00 0.14 -
NAPS 0.0601 0.0389 0.0392 0.0373 0.035 0.0317 0.0265 14.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.50 0.295 0.20 0.20 0.21 0.27 0.27 -
P/RPS 3.52 1.13 0.90 0.93 0.98 1.42 1.47 15.65%
P/EPS 112.82 15.55 14.55 21.74 12.22 24.09 33.60 22.35%
EY 0.89 6.43 6.87 4.60 8.18 4.15 2.98 -18.23%
DY 0.00 5.51 3.00 0.00 5.00 0.00 2.86 -
P/NAPS 2.63 1.40 0.95 1.00 1.11 1.59 1.80 6.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 28/08/13 30/08/12 25/08/11 26/08/10 20/08/09 -
Price 0.425 0.415 0.205 0.19 0.24 0.22 0.25 -
P/RPS 2.99 1.59 0.92 0.88 1.12 1.15 1.36 14.02%
P/EPS 95.89 21.88 14.91 20.65 13.97 19.63 31.11 20.62%
EY 1.04 4.57 6.71 4.84 7.16 5.09 3.21 -17.11%
DY 0.00 3.91 2.93 0.00 4.38 0.00 3.09 -
P/NAPS 2.24 1.98 0.98 0.95 1.26 1.29 1.67 5.01%

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