Highlights

[ZELAN] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [ZELAN]: ZELAN BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     0.23%    YoY -     628.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 46,272 44,868 52,456 80,765 85,452 112,818 145,768 -53.37%
  QoQ % 3.13% -14.47% -35.05% -5.48% -24.26% -22.60% -
  Horiz. % 31.74% 30.78% 35.99% 55.41% 58.62% 77.40% 100.00%
PBT 5,997 11,760 12,572 5,548 1,341 3,640 -4,360 -
  QoQ % -49.00% -6.46% 126.60% 313.62% -63.15% 183.49% -
  Horiz. % -137.55% -269.72% -288.35% -127.25% -30.76% -83.49% 100.00%
Tax -952 -1,438 -2,440 -2,849 573 -2,212 -1,648 -30.57%
  QoQ % 33.80% 41.07% 14.36% -596.92% 125.92% -34.22% -
  Horiz. % 57.77% 87.26% 148.06% 172.88% -34.79% 134.22% 100.00%
NP 5,045 10,322 10,132 2,699 1,914 1,428 -6,008 -
  QoQ % -51.12% 1.88% 275.40% 40.96% 34.08% 123.77% -
  Horiz. % -83.98% -171.80% -168.64% -44.92% -31.87% -23.77% 100.00%
NP to SH 5,070 10,312 10,288 2,661 1,904 1,416 -6,004 -
  QoQ % -50.83% 0.23% 286.62% 39.76% 34.46% 123.58% -
  Horiz. % -84.45% -171.75% -171.35% -44.32% -31.71% -23.58% 100.00%
Tax Rate 15.87 % 12.23 % 19.41 % 51.35 % -42.74 % 60.77 % - % -
  QoQ % 29.76% -36.99% -62.20% 220.15% -170.33% 0.00% -
  Horiz. % 26.11% 20.13% 31.94% 84.50% -70.33% 100.00% -
Total Cost 41,226 34,546 42,324 78,066 83,537 111,390 151,776 -57.96%
  QoQ % 19.34% -18.38% -45.78% -6.55% -25.00% -26.61% -
  Horiz. % 27.16% 22.76% 27.89% 51.44% 55.04% 73.39% 100.00%
Net Worth 50,695 42,246 50,693 50,695 42,246 42,246 42,246 12.89%
  QoQ % 20.00% -16.66% -0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 50,695 42,246 50,693 50,695 42,246 42,246 42,246 12.89%
  QoQ % 20.00% -16.66% -0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
NOSH 844,920 844,920 844,895 844,920 844,920 844,920 844,920 -
  QoQ % 0.00% 0.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.90 % 23.01 % 19.32 % 3.34 % 2.24 % 1.27 % -4.12 % -
  QoQ % -52.63% 19.10% 478.44% 49.11% 76.38% 130.83% -
  Horiz. % -264.56% -558.50% -468.93% -81.07% -54.37% -30.83% 100.00%
ROE 10.00 % 24.41 % 20.29 % 5.25 % 4.51 % 3.35 % -14.21 % -
  QoQ % -59.03% 20.31% 286.48% 16.41% 34.63% 123.57% -
  Horiz. % -70.37% -171.78% -142.79% -36.95% -31.74% -23.57% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.48 5.31 6.21 9.56 10.11 13.35 17.25 -53.34%
  QoQ % 3.20% -14.49% -35.04% -5.44% -24.27% -22.61% -
  Horiz. % 31.77% 30.78% 36.00% 55.42% 58.61% 77.39% 100.00%
EPS 0.60 1.22 1.20 0.31 0.23 0.16 -0.72 -
  QoQ % -50.82% 1.67% 287.10% 34.78% 43.75% 122.22% -
  Horiz. % -83.33% -169.44% -166.67% -43.06% -31.94% -22.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 12.89%
  QoQ % 20.00% -16.67% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.48 5.31 6.21 9.56 10.11 13.35 17.25 -53.34%
  QoQ % 3.20% -14.49% -35.04% -5.44% -24.27% -22.61% -
  Horiz. % 31.77% 30.78% 36.00% 55.42% 58.61% 77.39% 100.00%
EPS 0.60 1.22 1.22 0.31 0.23 0.16 -0.72 -
  QoQ % -50.82% 0.00% 293.55% 34.78% 43.75% 122.22% -
  Horiz. % -83.33% -169.44% -169.44% -43.06% -31.94% -22.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 12.89%
  QoQ % 20.00% -16.67% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1100 0.0600 0.0450 0.0850 0.0750 0.0700 0.0850 -
P/RPS 2.01 1.13 0.72 0.89 0.74 0.52 0.49 155.59%
  QoQ % 77.88% 56.94% -19.10% 20.27% 42.31% 6.12% -
  Horiz. % 410.20% 230.61% 146.94% 181.63% 151.02% 106.12% 100.00%
P/EPS 18.33 4.92 3.70 26.99 33.28 41.77 -11.96 -
  QoQ % 272.56% 32.97% -86.29% -18.90% -20.33% 449.25% -
  Horiz. % -153.26% -41.14% -30.94% -225.67% -278.26% -349.25% 100.00%
EY 5.46 20.34 27.06 3.71 3.00 2.39 -8.36 -
  QoQ % -73.16% -24.83% 629.38% 23.67% 25.52% 128.59% -
  Horiz. % -65.31% -243.30% -323.68% -44.38% -35.89% -28.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 1.20 0.75 1.42 1.50 1.40 1.70 5.02%
  QoQ % 52.50% 60.00% -47.18% -5.33% 7.14% -17.65% -
  Horiz. % 107.65% 70.59% 44.12% 83.53% 88.24% 82.35% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 -
Price 0.1050 0.1200 0.0850 0.0700 0.0800 0.0850 0.0750 -
P/RPS 1.92 2.26 1.37 0.73 0.79 0.64 0.43 170.42%
  QoQ % -15.04% 64.96% 87.67% -7.59% 23.44% 48.84% -
  Horiz. % 446.51% 525.58% 318.60% 169.77% 183.72% 148.84% 100.00%
P/EPS 17.50 9.83 6.98 22.23 35.50 50.72 -10.55 -
  QoQ % 78.03% 40.83% -68.60% -37.38% -30.01% 580.76% -
  Horiz. % -165.88% -93.18% -66.16% -210.71% -336.49% -480.76% 100.00%
EY 5.72 10.17 14.33 4.50 2.82 1.97 -9.47 -
  QoQ % -43.76% -29.03% 218.44% 59.57% 43.15% 120.80% -
  Horiz. % -60.40% -107.39% -151.32% -47.52% -29.78% -20.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.75 2.40 1.42 1.17 1.60 1.70 1.50 10.79%
  QoQ % -27.08% 69.01% 21.37% -26.88% -5.88% 13.33% -
  Horiz. % 116.67% 160.00% 94.67% 78.00% 106.67% 113.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

239  461  627  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.035+0.005 
 HWGB 1.00+0.155 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 BINTAI 1.15+0.01 
 TOPBLDS 0.115-0.015 
 DAYA 0.015-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS