[SUNZEN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.17%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,221 37,339 37,326 32,796 31,611 29,492 28,256 2.21%
PBT -259 1,391 4,090 1,847 2,379 2,518 1,879 -
Tax -88 -291 -582 -430 -622 -370 -126 -5.80%
NP -347 1,100 3,508 1,417 1,757 2,148 1,753 -
-
NP to SH -348 1,100 3,508 1,417 1,757 2,148 1,753 -
-
Tax Rate - 20.92% 14.23% 23.28% 26.15% 14.69% 6.71% -
Total Cost 32,568 36,239 33,818 31,379 29,854 27,344 26,503 3.49%
-
Net Worth 52,200 50,045 32,808 29,957 29,830 28,473 23,972 13.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,193 898 - - - -
Div Payout % - - 34.01% 63.42% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 52,200 50,045 32,808 29,957 29,830 28,473 23,972 13.84%
NOSH 290,000 166,818 149,128 149,787 149,152 149,861 149,826 11.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.08% 2.95% 9.40% 4.32% 5.56% 7.28% 6.20% -
ROE -0.67% 2.20% 10.69% 4.73% 5.89% 7.54% 7.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.11 22.38 25.03 21.90 21.19 19.68 18.86 -8.43%
EPS -0.12 0.44 2.35 0.95 1.18 1.44 1.17 -
DPS 0.00 0.00 0.80 0.60 0.00 0.00 0.00 -
NAPS 0.18 0.30 0.22 0.20 0.20 0.19 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 148,750
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.01 4.64 4.64 4.08 3.93 3.67 3.51 2.24%
EPS -0.04 0.14 0.44 0.18 0.22 0.27 0.22 -
DPS 0.00 0.00 0.15 0.11 0.00 0.00 0.00 -
NAPS 0.0649 0.0623 0.0408 0.0373 0.0371 0.0354 0.0298 13.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.42 0.425 0.225 0.24 0.23 0.21 0.23 -
P/RPS 3.78 1.90 0.90 1.10 1.09 1.07 1.22 20.73%
P/EPS -350.00 64.45 9.56 25.37 19.52 14.65 19.66 -
EY -0.29 1.55 10.45 3.94 5.12 6.83 5.09 -
DY 0.00 0.00 3.56 2.50 0.00 0.00 0.00 -
P/NAPS 2.33 1.42 1.02 1.20 1.15 1.11 1.44 8.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.33 0.485 0.285 0.18 0.21 0.22 0.28 -
P/RPS 2.97 2.17 1.14 0.82 0.99 1.12 1.48 12.30%
P/EPS -275.00 73.55 12.12 19.03 17.83 15.35 23.93 -
EY -0.36 1.36 8.25 5.26 5.61 6.52 4.18 -
DY 0.00 0.00 2.81 3.33 0.00 0.00 0.00 -
P/NAPS 1.83 1.62 1.30 0.90 1.05 1.16 1.75 0.74%

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