[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -10.36%
YoY- -18.2%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 32,365 32,200 32,612 31,611 30,862 30,892 30,220 4.66%
PBT 2,182 1,906 2,360 2,379 2,546 2,710 3,168 -21.95%
Tax -622 -588 -684 -622 -586 -632 -672 -5.01%
NP 1,560 1,318 1,676 1,757 1,960 2,078 2,496 -26.83%
-
NP to SH 1,560 1,318 1,676 1,757 1,960 2,078 2,496 -26.83%
-
Tax Rate 28.51% 30.85% 28.98% 26.15% 23.02% 23.32% 21.21% -
Total Cost 30,805 30,882 30,936 29,854 28,902 28,814 27,724 7.25%
-
Net Worth 31,500 29,954 29,928 29,830 29,999 28,201 28,228 7.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,200 - - - - - - -
Div Payout % 76.92% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 31,500 29,954 29,928 29,830 29,999 28,201 28,228 7.56%
NOSH 150,000 149,772 149,642 149,152 149,999 148,428 148,571 0.63%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.82% 4.09% 5.14% 5.56% 6.35% 6.73% 8.26% -
ROE 4.95% 4.40% 5.60% 5.89% 6.53% 7.37% 8.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.58 21.50 21.79 21.19 20.58 20.81 20.34 4.01%
EPS 1.04 0.88 1.12 1.18 1.31 1.40 1.68 -27.30%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.20 0.19 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 152,631
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.02 4.00 4.05 3.93 3.83 3.84 3.75 4.73%
EPS 0.19 0.16 0.21 0.22 0.24 0.26 0.31 -27.78%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0372 0.0372 0.037 0.0373 0.035 0.0351 7.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.18 0.20 0.17 0.23 0.18 0.21 0.22 -
P/RPS 0.83 0.93 0.78 1.09 0.87 1.01 1.08 -16.05%
P/EPS 17.31 22.73 15.18 19.52 13.78 15.00 13.10 20.35%
EY 5.78 4.40 6.59 5.12 7.26 6.67 7.64 -16.93%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.85 1.15 0.90 1.11 1.16 -18.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 23/05/12 29/02/12 17/11/11 25/08/11 26/05/11 -
Price 0.19 0.19 0.15 0.21 0.21 0.24 0.235 -
P/RPS 0.88 0.88 0.69 0.99 1.02 1.15 1.16 -16.77%
P/EPS 18.27 21.59 13.39 17.83 16.07 17.14 13.99 19.41%
EY 5.47 4.63 7.47 5.61 6.22 5.83 7.15 -16.31%
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.75 1.05 1.05 1.26 1.24 -19.18%

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