[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.17%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,276 33,454 32,696 32,796 32,365 32,200 32,612 3.37%
PBT 3,725 3,134 3,188 1,847 2,182 1,906 2,360 35.52%
Tax -585 -508 -516 -430 -622 -588 -684 -9.88%
NP 3,140 2,626 2,672 1,417 1,560 1,318 1,676 51.91%
-
NP to SH 3,140 2,626 2,672 1,417 1,560 1,318 1,676 51.91%
-
Tax Rate 15.70% 16.21% 16.19% 23.28% 28.51% 30.85% 28.98% -
Total Cost 31,136 30,828 30,024 31,379 30,805 30,882 30,936 0.43%
-
Net Worth 31,300 31,332 31,173 29,957 31,500 29,954 29,928 3.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,589 - - 898 1,200 - - -
Div Payout % 50.63% - - 63.42% 76.92% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 31,300 31,332 31,173 29,957 31,500 29,954 29,928 3.03%
NOSH 149,050 149,204 148,444 149,787 150,000 149,772 149,642 -0.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.16% 7.85% 8.17% 4.32% 4.82% 4.09% 5.14% -
ROE 10.03% 8.38% 8.57% 4.73% 4.95% 4.40% 5.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.00 22.42 22.03 21.90 21.58 21.50 21.79 3.66%
EPS 2.11 1.76 1.80 0.95 1.04 0.88 1.12 52.47%
DPS 1.07 0.00 0.00 0.60 0.80 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.21 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 148,750
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.26 4.16 4.06 4.08 4.02 4.00 4.05 3.42%
EPS 0.39 0.33 0.33 0.18 0.19 0.16 0.21 51.03%
DPS 0.20 0.00 0.00 0.11 0.15 0.00 0.00 -
NAPS 0.0389 0.039 0.0388 0.0372 0.0392 0.0372 0.0372 3.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.27 0.20 0.205 0.24 0.18 0.20 0.17 -
P/RPS 1.17 0.89 0.93 1.10 0.83 0.93 0.78 31.00%
P/EPS 12.82 11.36 11.39 25.37 17.31 22.73 15.18 -10.64%
EY 7.80 8.80 8.78 3.94 5.78 4.40 6.59 11.88%
DY 3.95 0.00 0.00 2.50 4.44 0.00 0.00 -
P/NAPS 1.29 0.95 0.98 1.20 0.86 1.00 0.85 32.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 23/05/13 28/02/13 22/11/12 30/08/12 23/05/12 -
Price 0.24 0.205 0.195 0.18 0.19 0.19 0.15 -
P/RPS 1.04 0.91 0.89 0.82 0.88 0.88 0.69 31.42%
P/EPS 11.39 11.65 10.83 19.03 18.27 21.59 13.39 -10.21%
EY 8.78 8.59 9.23 5.26 5.47 4.63 7.47 11.36%
DY 4.44 0.00 0.00 3.33 4.21 0.00 0.00 -
P/NAPS 1.14 0.98 0.93 0.90 0.90 0.95 0.75 32.16%

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