[SUNZEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.68%
YoY- -38.06%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 32,365 30,862 28,052 26,378 26,157 0 -
PBT 2,182 2,546 2,336 1,654 2,893 0 -
Tax -622 -586 -400 -81 -353 0 -
NP 1,560 1,960 1,936 1,573 2,540 0 -
-
NP to SH 1,560 1,960 1,936 1,573 2,540 0 -
-
Tax Rate 28.51% 23.02% 17.12% 4.90% 12.20% - -
Total Cost 30,805 28,902 26,116 24,805 23,617 0 -
-
Net Worth 31,500 29,999 28,441 23,898 12,902 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,200 - - - - - -
Div Payout % 76.92% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 31,500 29,999 28,441 23,898 12,902 0 -
NOSH 150,000 149,999 149,690 149,367 75,896 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.82% 6.35% 6.90% 5.96% 9.71% 0.00% -
ROE 4.95% 6.53% 6.81% 6.58% 19.69% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.58 20.58 18.74 17.66 34.46 0.00 -
EPS 1.04 1.31 1.29 1.05 3.35 0.00 -
DPS 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,878
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.03 3.84 3.49 3.28 3.25 0.00 -
EPS 0.19 0.24 0.24 0.20 0.32 0.00 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0373 0.0354 0.0297 0.016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 - - -
Price 0.18 0.18 0.22 0.22 0.00 0.00 -
P/RPS 0.83 0.87 1.17 1.25 0.00 0.00 -
P/EPS 17.31 13.78 17.01 20.89 0.00 0.00 -
EY 5.78 7.26 5.88 4.79 0.00 0.00 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 1.16 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/12 17/11/11 25/11/10 20/11/09 12/11/08 - -
Price 0.19 0.21 0.21 0.26 0.28 0.00 -
P/RPS 0.88 1.02 1.12 1.47 0.81 0.00 -
P/EPS 18.27 16.07 16.24 24.68 8.37 0.00 -
EY 5.47 6.22 6.16 4.05 11.95 0.00 -
DY 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 1.11 1.63 1.65 0.00 -

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