[SUNZEN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -38.58%
YoY- -69.39%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 33,856 36,125 36,940 37,339 38,401 38,920 37,587 -6.72%
PBT 816 1,311 1,433 1,391 2,164 3,306 3,759 -63.84%
Tax -165 -184 -201 -291 -373 -481 -572 -56.30%
NP 651 1,127 1,232 1,100 1,791 2,825 3,187 -65.28%
-
NP to SH 652 1,127 1,232 1,100 1,791 2,825 3,187 -65.24%
-
Tax Rate 20.22% 14.04% 14.03% 20.92% 17.24% 14.55% 15.22% -
Total Cost 33,205 34,998 35,708 36,239 36,610 36,095 34,400 -2.32%
-
Net Worth 49,447 48,314 0 49,909 24,000 31,278 33,776 28.90%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,228 1,228 2,419 2,419 -
Div Payout % - - - 111.66% 68.58% 85.63% 75.90% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 49,447 48,314 0 49,909 24,000 31,278 33,776 28.90%
NOSH 274,705 254,285 170,869 166,363 80,000 148,947 153,529 47.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.92% 3.12% 3.34% 2.95% 4.66% 7.26% 8.48% -
ROE 1.32% 2.33% 0.00% 2.20% 7.46% 9.03% 9.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.32 14.21 21.62 22.44 48.00 26.13 24.48 -36.70%
EPS 0.24 0.44 0.72 0.66 2.24 1.90 2.08 -76.26%
DPS 0.00 0.00 0.00 0.74 1.54 1.62 1.58 -
NAPS 0.18 0.19 0.00 0.30 0.30 0.21 0.22 -12.51%
Adjusted Per Share Value based on latest NOSH - 166,363
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.21 4.49 4.60 4.64 4.78 4.84 4.68 -6.80%
EPS 0.08 0.14 0.15 0.14 0.22 0.35 0.40 -65.76%
DPS 0.00 0.00 0.00 0.15 0.15 0.30 0.30 -
NAPS 0.0615 0.0601 0.00 0.0621 0.0299 0.0389 0.042 28.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.41 0.50 0.505 0.425 0.41 0.295 0.315 -
P/RPS 3.33 3.52 2.34 1.89 0.85 1.13 1.29 88.06%
P/EPS 172.74 112.82 70.04 64.28 18.31 15.55 15.17 405.39%
EY 0.58 0.89 1.43 1.56 5.46 6.43 6.59 -80.18%
DY 0.00 0.00 0.00 1.74 3.74 5.51 5.00 -
P/NAPS 2.28 2.63 0.00 1.42 1.37 1.40 1.43 36.44%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 28/08/15 25/05/15 25/02/15 25/11/14 28/08/14 30/05/14 -
Price 0.475 0.425 0.38 0.485 0.38 0.415 0.235 -
P/RPS 3.85 2.99 1.76 2.16 0.79 1.59 0.96 152.20%
P/EPS 200.13 95.89 52.70 73.35 16.97 21.88 11.32 577.46%
EY 0.50 1.04 1.90 1.36 5.89 4.57 8.83 -85.22%
DY 0.00 0.00 0.00 1.52 4.04 3.91 6.70 -
P/NAPS 2.64 2.24 0.00 1.62 1.27 1.98 1.07 82.49%

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