[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.72%
YoY- 147.57%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,709 36,642 33,740 37,326 34,276 33,454 32,696 6.04%
PBT 1,044 1,396 1,524 4,090 3,725 3,134 3,188 -52.45%
Tax -308 -308 -480 -582 -585 -508 -516 -29.08%
NP 736 1,088 1,044 3,508 3,140 2,626 2,672 -57.63%
-
NP to SH 736 1,088 1,044 3,508 3,140 2,626 2,672 -57.63%
-
Tax Rate 29.50% 22.06% 31.50% 14.23% 15.70% 16.21% 16.19% -
Total Cost 34,973 35,554 32,696 33,818 31,136 30,828 30,024 10.69%
-
Net Worth 44,756 31,733 33,776 32,808 31,300 31,332 31,173 27.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 4,912 1,193 1,589 - - -
Div Payout % - - 470.59% 34.01% 50.63% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 44,756 31,733 33,776 32,808 31,300 31,332 31,173 27.23%
NOSH 149,189 151,111 153,529 149,128 149,050 149,204 148,444 0.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.06% 2.97% 3.09% 9.40% 9.16% 7.85% 8.17% -
ROE 1.64% 3.43% 3.09% 10.69% 10.03% 8.38% 8.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.94 24.25 21.98 25.03 23.00 22.42 22.03 5.69%
EPS 0.49 0.72 0.68 2.35 2.11 1.76 1.80 -57.96%
DPS 0.00 0.00 3.20 0.80 1.07 0.00 0.00 -
NAPS 0.30 0.21 0.22 0.22 0.21 0.21 0.21 26.81%
Adjusted Per Share Value based on latest NOSH - 149,277
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.43 4.55 4.19 4.64 4.26 4.15 4.06 5.98%
EPS 0.09 0.14 0.13 0.44 0.39 0.33 0.33 -57.91%
DPS 0.00 0.00 0.61 0.15 0.20 0.00 0.00 -
NAPS 0.0556 0.0394 0.0419 0.0407 0.0389 0.0389 0.0387 27.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.295 0.315 0.225 0.27 0.20 0.205 -
P/RPS 1.71 1.22 1.43 0.90 1.17 0.89 0.93 50.03%
P/EPS 83.11 40.97 46.32 9.56 12.82 11.36 11.39 275.74%
EY 1.20 2.44 2.16 10.45 7.80 8.80 8.78 -73.43%
DY 0.00 0.00 10.16 3.56 3.95 0.00 0.00 -
P/NAPS 1.37 1.40 1.43 1.02 1.29 0.95 0.98 24.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 30/05/14 27/02/14 28/11/13 28/08/13 23/05/13 -
Price 0.38 0.415 0.235 0.285 0.24 0.205 0.195 -
P/RPS 1.59 1.71 1.07 1.14 1.04 0.91 0.89 47.18%
P/EPS 77.03 57.64 34.56 12.12 11.39 11.65 10.83 269.40%
EY 1.30 1.73 2.89 8.25 8.78 8.59 9.23 -72.89%
DY 0.00 0.00 13.62 2.81 4.44 0.00 0.00 -
P/NAPS 1.27 1.98 1.07 1.30 1.14 0.98 0.93 23.06%

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