[SUNZEN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 180.67%
YoY- 59.43%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,619 8,980 8,553 8,174 8,522 8,174 7,947 28.72%
PBT 1,381 1,227 770 797 207 684 363 143.10%
Tax -142 -185 -125 -129 31 -173 -123 10.02%
NP 1,239 1,042 645 668 238 511 240 197.81%
-
NP to SH 1,239 1,042 645 668 238 511 240 197.81%
-
Tax Rate 10.28% 15.08% 16.23% 16.19% -14.98% 25.29% 33.88% -
Total Cost 10,380 7,938 7,908 7,506 8,284 7,663 7,707 21.89%
-
Net Worth 32,840 31,259 31,499 31,173 29,750 31,561 30,000 6.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 1,190 - - - 901 - -
Div Payout % - 114.29% - - - 176.47% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,840 31,259 31,499 31,173 29,750 31,561 30,000 6.19%
NOSH 149,277 148,857 149,999 148,444 148,750 150,294 150,000 -0.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.66% 11.60% 7.54% 8.17% 2.79% 6.25% 3.02% -
ROE 3.77% 3.33% 2.05% 2.14% 0.80% 1.62% 0.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.78 6.03 5.70 5.51 5.73 5.44 5.30 29.07%
EPS 0.83 0.70 0.43 0.45 0.16 0.34 0.16 198.76%
DPS 0.00 0.80 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.21 0.20 6.54%
Adjusted Per Share Value based on latest NOSH - 148,444
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.44 1.12 1.06 1.02 1.06 1.02 0.99 28.28%
EPS 0.15 0.13 0.08 0.08 0.03 0.06 0.03 191.54%
DPS 0.00 0.15 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.0408 0.0388 0.0391 0.0387 0.0369 0.0392 0.0373 6.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.225 0.27 0.20 0.205 0.24 0.18 0.20 -
P/RPS 2.89 4.48 3.51 3.72 4.19 3.31 3.78 -16.34%
P/EPS 27.11 38.57 46.51 45.56 150.00 52.94 125.00 -63.80%
EY 3.69 2.59 2.15 2.20 0.67 1.89 0.80 176.32%
DY 0.00 2.96 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.02 1.29 0.95 0.98 1.20 0.86 1.00 1.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 22/11/12 30/08/12 -
Price 0.285 0.24 0.205 0.195 0.18 0.19 0.19 -
P/RPS 3.66 3.98 3.60 3.54 3.14 3.49 3.59 1.29%
P/EPS 34.34 34.29 47.67 43.33 112.50 55.88 118.75 -56.17%
EY 2.91 2.92 2.10 2.31 0.89 1.79 0.84 128.43%
DY 0.00 3.33 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 1.30 1.14 0.98 0.93 0.90 0.90 0.95 23.18%

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