[SUNZEN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.03%
YoY- -34.73%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,744 31,565 29,511 26,427 19,617 13.65%
PBT 2,109 2,682 2,397 1,227 2,171 -0.72%
Tax -649 -506 -402 17 -265 25.07%
NP 1,460 2,176 1,995 1,244 1,906 -6.44%
-
NP to SH 1,460 2,176 1,995 1,244 1,906 -6.44%
-
Tax Rate 30.77% 18.87% 16.77% -1.39% 12.21% -
Total Cost 31,284 29,389 27,516 25,183 17,711 15.27%
-
Net Worth 31,561 29,724 28,218 23,660 12,833 25.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 901 1,577 - 1,097 - -
Div Payout % 61.76% 72.48% - 88.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 31,561 29,724 28,218 23,660 12,833 25.20%
NOSH 150,294 148,620 148,518 147,878 75,490 18.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.46% 6.89% 6.76% 4.71% 9.72% -
ROE 4.63% 7.32% 7.07% 5.26% 14.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.79 21.24 19.87 17.87 25.99 -4.30%
EPS 0.97 1.46 1.34 0.84 2.52 -21.22%
DPS 0.60 1.05 0.00 0.74 0.00 -
NAPS 0.21 0.20 0.19 0.16 0.17 5.42%
Adjusted Per Share Value based on latest NOSH - 147,878
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.49 4.33 4.05 3.63 2.69 13.65%
EPS 0.20 0.30 0.27 0.17 0.26 -6.34%
DPS 0.12 0.22 0.00 0.15 0.00 -
NAPS 0.0433 0.0408 0.0387 0.0325 0.0176 25.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.18 0.18 0.22 0.22 0.00 -
P/RPS 0.83 0.85 1.11 1.23 0.00 -
P/EPS 18.53 12.29 16.38 26.15 0.00 -
EY 5.40 8.13 6.11 3.82 0.00 -
DY 3.33 5.83 0.00 3.37 0.00 -
P/NAPS 0.86 0.90 1.16 1.38 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 22/11/12 17/11/11 25/11/10 20/11/09 - -
Price 0.19 0.21 0.21 0.26 0.00 -
P/RPS 0.87 0.99 1.06 1.45 0.00 -
P/EPS 19.56 14.34 15.63 30.91 0.00 -
EY 5.11 6.97 6.40 3.24 0.00 -
DY 3.16 5.00 0.00 2.85 0.00 -
P/NAPS 0.90 1.05 1.11 1.63 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