Highlights

[ZELAN] QoQ TTM 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 -     5.57%    YoY -     3,099.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 51,380 46,790 57,437 80,765 75,802 86,592 100,985 -36.19%
  QoQ % 9.81% -18.54% -28.88% 6.55% -12.46% -14.25% -
  Horiz. % 50.88% 46.33% 56.88% 79.98% 75.06% 85.75% 100.00%
PBT 9,040 9,608 9,781 5,548 8,427 3,941 -5,787 -
  QoQ % -5.91% -1.77% 76.30% -34.16% 113.83% 168.10% -
  Horiz. % -156.21% -166.03% -169.02% -95.87% -145.62% -68.10% 100.00%
Tax -4,023 -2,492 -3,077 -2,879 -2,412 -4,183 -2,830 26.35%
  QoQ % -61.44% 19.01% -6.88% -19.36% 42.34% -47.81% -
  Horiz. % 142.16% 88.06% 108.73% 101.73% 85.23% 147.81% 100.00%
NP 5,017 7,116 6,704 2,669 6,015 -242 -8,617 -
  QoQ % -29.50% 6.15% 151.18% -55.63% 2,585.54% 97.19% -
  Horiz. % -58.22% -82.58% -77.80% -30.97% -69.80% 2.81% 100.00%
NP to SH 5,036 7,109 6,734 2,661 6,018 -237 -8,605 -
  QoQ % -29.16% 5.57% 153.06% -55.78% 2,639.24% 97.25% -
  Horiz. % -58.52% -82.61% -78.26% -30.92% -69.94% 2.75% 100.00%
Tax Rate 44.50 % 25.94 % 31.46 % 51.89 % 28.62 % 106.14 % - % -
  QoQ % 71.55% -17.55% -39.37% 81.31% -73.04% 0.00% -
  Horiz. % 41.93% 24.44% 29.64% 48.89% 26.96% 100.00% -
Total Cost 46,363 39,674 50,733 78,096 69,787 86,834 109,602 -43.56%
  QoQ % 16.86% -21.80% -35.04% 11.91% -19.63% -20.77% -
  Horiz. % 42.30% 36.20% 46.29% 71.25% 63.67% 79.23% 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 0 0 0 0 0 0 0 -
  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 9.76 % 15.21 % 11.67 % 3.30 % 7.94 % -0.28 % -8.53 % -
  QoQ % -35.83% 30.33% 253.64% -58.44% 2,935.71% 96.72% -
  Horiz. % -114.42% -178.31% -136.81% -38.69% -93.08% 3.28% 100.00%
ROE 9.93 % 16.83 % 13.28 % 5.25 % 14.25 % -0.56 % -20.37 % -
  QoQ % -41.00% 26.73% 152.95% -63.16% 2,644.64% 97.25% -
  Horiz. % -48.75% -82.62% -65.19% -25.77% -69.96% 2.75% 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 6.08 5.54 6.80 9.56 8.97 10.25 11.95 -36.19%
  QoQ % 9.75% -18.53% -28.87% 6.58% -12.49% -14.23% -
  Horiz. % 50.88% 46.36% 56.90% 80.00% 75.06% 85.77% 100.00%
EPS 0.60 0.84 0.80 0.31 0.71 -0.03 -1.02 -
  QoQ % -28.57% 5.00% 158.06% -56.34% 2,466.67% 97.06% -
  Horiz. % -58.82% -82.35% -78.43% -30.39% -69.61% 2.94% 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 6.08 5.54 6.80 9.56 8.97 10.25 11.95 -36.19%
  QoQ % 9.75% -18.53% -28.87% 6.58% -12.49% -14.23% -
  Horiz. % 50.88% 46.36% 56.90% 80.00% 75.06% 85.77% 100.00%
EPS 0.60 0.84 0.80 0.31 0.71 -0.03 -1.02 -
  QoQ % -28.57% 5.00% 158.06% -56.34% 2,466.67% 97.06% -
  Horiz. % -58.82% -82.35% -78.43% -30.39% -69.61% 2.94% 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 1.81 1.08 0.66 0.89 0.84 0.68 0.71 86.30%
  QoQ % 67.59% 63.64% -25.84% 5.95% 23.53% -4.23% -
  Horiz. % 254.93% 152.11% 92.96% 125.35% 118.31% 95.77% 100.00%
P/EPS 18.46 7.13 5.65 26.99 10.53 -249.55 -8.35 -
  QoQ % 158.91% 26.19% -79.07% 156.32% 104.22% -2,888.62% -
  Horiz. % -221.08% -85.39% -67.66% -323.23% -126.11% 2,988.62% 100.00%
EY 5.42 14.02 17.71 3.71 9.50 -0.40 -11.98 -
  QoQ % -61.34% -20.84% 377.36% -60.95% 2,475.00% 96.66% -
  Horiz. % -45.24% -117.03% -147.83% -30.97% -79.30% 3.34% 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 1.73 2.17 1.25 0.73 0.89 0.83 0.63 95.74%
  QoQ % -20.28% 73.60% 71.23% -17.98% 7.23% 31.75% -
  Horiz. % 274.60% 344.44% 198.41% 115.87% 141.27% 131.75% 100.00%
P/EPS 17.62 14.26 10.66 22.23 11.23 -303.03 -7.36 -
  QoQ % 23.56% 33.77% -52.05% 97.95% 103.71% -4,017.26% -
  Horiz. % -239.40% -193.75% -144.84% -302.04% -152.58% 4,117.26% 100.00%
EY 5.68 7.01 9.38 4.50 8.90 -0.33 -13.58 -
  QoQ % -18.97% -25.27% 108.44% -49.44% 2,796.97% 97.57% -
  Horiz. % -41.83% -51.62% -69.07% -33.14% -65.54% 2.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

128  114  522  1630 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 ARMADA 0.31-0.01 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 AT 0.205-0.005 
 PHB 0.0350.00 
 ASIABIO-OR 0.0150.00 
 ALAM-WA 0.04+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!
PARTNERS & BROKERS