[SUNZEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.57%
YoY- 9.07%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,271 32,215 31,617 31,565 31,710 31,697 29,457 6.27%
PBT 1,980 2,180 2,382 2,682 3,079 3,101 2,524 -14.95%
Tax -600 -625 -622 -506 -532 -534 -366 39.07%
NP 1,380 1,555 1,760 2,176 2,547 2,567 2,158 -25.79%
-
NP to SH 1,380 1,555 1,760 2,176 2,547 2,567 2,158 -25.79%
-
Tax Rate 30.30% 28.67% 26.11% 18.87% 17.28% 17.22% 14.50% -
Total Cost 30,891 30,660 29,857 29,389 29,163 29,130 27,299 8.59%
-
Net Worth 30,000 29,928 30,526 29,724 28,160 28,228 28,540 3.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 1,577 1,577 1,577 1,577 -
Div Payout % - - - 72.48% 61.93% 61.44% 73.09% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,000 29,928 30,526 29,724 28,160 28,228 28,540 3.38%
NOSH 150,000 149,642 152,631 148,620 148,214 148,571 150,212 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.28% 4.83% 5.57% 6.89% 8.03% 8.10% 7.33% -
ROE 4.60% 5.20% 5.77% 7.32% 9.04% 9.09% 7.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.51 21.53 20.71 21.24 21.39 21.33 19.61 6.36%
EPS 0.92 1.04 1.15 1.46 1.72 1.73 1.44 -25.84%
DPS 0.00 0.00 0.00 1.05 1.05 1.05 1.05 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 148,620
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.01 4.00 3.93 3.92 3.94 3.94 3.66 6.28%
EPS 0.17 0.19 0.22 0.27 0.32 0.32 0.27 -26.55%
DPS 0.00 0.00 0.00 0.20 0.20 0.20 0.20 -
NAPS 0.0373 0.0372 0.038 0.037 0.035 0.0351 0.0355 3.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.17 0.23 0.18 0.21 0.22 0.21 -
P/RPS 0.93 0.79 1.11 0.85 0.98 1.03 1.07 -8.93%
P/EPS 21.74 16.36 19.95 12.29 12.22 12.73 14.62 30.31%
EY 4.60 6.11 5.01 8.13 8.18 7.85 6.84 -23.25%
DY 0.00 0.00 0.00 5.83 5.00 4.77 5.00 -
P/NAPS 1.00 0.85 1.15 0.90 1.11 1.16 1.11 -6.72%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 -
Price 0.19 0.15 0.21 0.21 0.24 0.235 0.22 -
P/RPS 0.88 0.70 1.01 0.99 1.12 1.10 1.12 -14.86%
P/EPS 20.65 14.44 18.21 14.34 13.97 13.60 15.31 22.09%
EY 4.84 6.93 5.49 6.97 7.16 7.35 6.53 -18.11%
DY 0.00 0.00 0.00 5.00 4.38 4.47 4.77 -
P/NAPS 0.95 0.75 1.05 1.05 1.26 1.24 1.16 -12.47%

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