[SUNZEN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.8%
YoY- -32.9%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 33,856 38,401 34,229 32,744 31,565 29,511 26,427 4.21%
PBT 816 2,164 3,001 2,109 2,682 2,397 1,227 -6.56%
Tax -165 -373 -408 -649 -506 -402 17 -
NP 651 1,791 2,593 1,460 2,176 1,995 1,244 -10.22%
-
NP to SH 652 1,791 2,593 1,460 2,176 1,995 1,244 -10.20%
-
Tax Rate 20.22% 17.24% 13.60% 30.77% 18.87% 16.77% -1.39% -
Total Cost 33,205 36,610 31,636 31,284 29,389 27,516 25,183 4.71%
-
Net Worth 49,447 24,000 31,259 31,561 29,724 28,218 23,660 13.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 1,228 1,190 901 1,577 - 1,097 -
Div Payout % - 68.58% 45.93% 61.76% 72.48% - 88.19% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 49,447 24,000 31,259 31,561 29,724 28,218 23,660 13.06%
NOSH 274,705 80,000 148,857 150,294 148,620 148,518 147,878 10.86%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.92% 4.66% 7.58% 4.46% 6.89% 6.76% 4.71% -
ROE 1.32% 7.46% 8.29% 4.63% 7.32% 7.07% 5.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.32 48.00 22.99 21.79 21.24 19.87 17.87 -6.00%
EPS 0.24 2.24 1.74 0.97 1.46 1.34 0.84 -18.83%
DPS 0.00 1.54 0.80 0.60 1.05 0.00 0.74 -
NAPS 0.18 0.30 0.21 0.21 0.20 0.19 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 150,294
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.21 4.78 4.26 4.07 3.93 3.67 3.29 4.19%
EPS 0.08 0.22 0.32 0.18 0.27 0.25 0.15 -9.94%
DPS 0.00 0.15 0.15 0.11 0.20 0.00 0.14 -
NAPS 0.0615 0.0299 0.0389 0.0393 0.037 0.0351 0.0294 13.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.41 0.27 0.18 0.18 0.22 0.22 -
P/RPS 3.33 0.85 1.17 0.83 0.85 1.11 1.23 18.04%
P/EPS 172.74 18.31 15.50 18.53 12.29 16.38 26.15 36.95%
EY 0.58 5.46 6.45 5.40 8.13 6.11 3.82 -26.94%
DY 0.00 3.74 2.96 3.33 5.83 0.00 3.37 -
P/NAPS 2.28 1.37 1.29 0.86 0.90 1.16 1.38 8.72%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 28/11/13 22/11/12 17/11/11 25/11/10 20/11/09 -
Price 0.475 0.38 0.24 0.19 0.21 0.21 0.26 -
P/RPS 3.85 0.79 1.04 0.87 0.99 1.06 1.45 17.66%
P/EPS 200.13 16.97 13.78 19.56 14.34 15.63 30.91 36.50%
EY 0.50 5.89 7.26 5.11 6.97 6.40 3.24 -26.75%
DY 0.00 4.04 3.33 3.16 5.00 0.00 2.85 -
P/NAPS 2.64 1.27 1.14 0.90 1.05 1.11 1.63 8.36%

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