Highlights

[ZELAN] YoY Quarter Result on 2018-06-30 [#2]

Stock [ZELAN]: ZELAN BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -84.29%    YoY -     -13.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,320 19,967 34,360 11,495 56,493 115,079 61,025 -26.87%
  YoY % -53.32% -41.89% 198.91% -79.65% -50.91% 88.58% -
  Horiz. % 15.27% 32.72% 56.30% 18.84% 92.57% 188.58% 100.00%
PBT 2,737 2,910 -6,818 -2,408 8,904 12,721 18,356 -27.16%
  YoY % -5.95% 142.68% -183.14% -127.04% -30.01% -30.70% -
  Horiz. % 14.91% 15.85% -37.14% -13.12% 48.51% 69.30% 100.00%
Tax -109 -694 659 -3,051 -1,527 -2,567 -5,800 -48.41%
  YoY % 84.29% -205.31% 121.60% -99.80% 40.51% 55.74% -
  Horiz. % 1.88% 11.97% -11.36% 52.60% 26.33% 44.26% 100.00%
NP 2,628 2,216 -6,159 -5,459 7,377 10,154 12,556 -22.93%
  YoY % 18.59% 135.98% -12.82% -174.00% -27.35% -19.13% -
  Horiz. % 20.93% 17.65% -49.05% -43.48% 58.75% 80.87% 100.00%
NP to SH 2,584 2,209 -6,159 -5,449 7,384 10,145 12,571 -23.16%
  YoY % 16.98% 135.87% -13.03% -173.79% -27.22% -19.30% -
  Horiz. % 20.56% 17.57% -48.99% -43.35% 58.74% 80.70% 100.00%
Tax Rate 3.98 % 23.85 % - % - % 17.15 % 20.18 % 31.60 % -29.18%
  YoY % -83.31% 0.00% 0.00% 0.00% -15.01% -36.14% -
  Horiz. % 12.59% 75.47% 0.00% 0.00% 54.27% 63.86% 100.00%
Total Cost 6,692 17,751 40,519 16,954 49,116 104,925 48,469 -28.09%
  YoY % -62.30% -56.19% 138.99% -65.48% -53.19% 116.48% -
  Horiz. % 13.81% 36.62% 83.60% 34.98% 101.33% 216.48% 100.00%
Net Worth 42,246 42,246 59,142 135,183 177,427 202,774 122,509 -16.25%
  YoY % 0.00% -28.57% -56.25% -23.81% -12.50% 65.52% -
  Horiz. % 34.48% 34.48% 48.28% 110.34% 144.83% 165.52% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,246 42,246 59,142 135,183 177,427 202,774 122,509 -16.25%
  YoY % 0.00% -28.57% -56.25% -23.81% -12.50% 65.52% -
  Horiz. % 34.48% 34.48% 48.28% 110.34% 144.83% 165.52% 100.00%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 680,609 3.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.14% -
  Horiz. % 124.14% 124.14% 124.14% 124.14% 124.14% 124.14% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 28.20 % 11.10 % -17.92 % -47.49 % 13.06 % 8.82 % 20.58 % 5.39%
  YoY % 154.05% 161.94% 62.27% -463.63% 48.07% -57.14% -
  Horiz. % 137.03% 53.94% -87.07% -230.76% 63.46% 42.86% 100.00%
ROE 6.12 % 5.23 % -10.41 % -4.03 % 4.16 % 5.00 % 10.26 % -8.24%
  YoY % 17.02% 150.24% -158.31% -196.88% -16.80% -51.27% -
  Horiz. % 59.65% 50.97% -101.46% -39.28% 40.55% 48.73% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.10 2.36 4.07 1.36 6.69 13.62 8.97 -29.49%
  YoY % -53.39% -42.01% 199.26% -79.67% -50.88% 51.84% -
  Horiz. % 12.26% 26.31% 45.37% 15.16% 74.58% 151.84% 100.00%
EPS 0.31 0.26 -0.73 -0.64 0.87 1.20 1.85 -25.73%
  YoY % 19.23% 135.62% -14.06% -173.56% -27.50% -35.14% -
  Horiz. % 16.76% 14.05% -39.46% -34.59% 47.03% 64.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0500 0.0700 0.1600 0.2100 0.2400 0.1800 -19.21%
  YoY % 0.00% -28.57% -56.25% -23.81% -12.50% 33.33% -
  Horiz. % 27.78% 27.78% 38.89% 88.89% 116.67% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.10 2.36 4.07 1.36 6.69 13.62 7.22 -26.90%
  YoY % -53.39% -42.01% 199.26% -79.67% -50.88% 88.64% -
  Horiz. % 15.24% 32.69% 56.37% 18.84% 92.66% 188.64% 100.00%
EPS 0.31 0.26 -0.73 -0.64 0.87 1.20 1.49 -23.00%
  YoY % 19.23% 135.62% -14.06% -173.56% -27.50% -19.46% -
  Horiz. % 20.81% 17.45% -48.99% -42.95% 58.39% 80.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0500 0.0700 0.1600 0.2100 0.2400 0.1450 -16.25%
  YoY % 0.00% -28.57% -56.25% -23.81% -12.50% 65.52% -
  Horiz. % 34.48% 34.48% 48.28% 110.34% 144.83% 165.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0600 0.0700 0.0800 0.1400 0.1500 0.3250 0.2500 -
P/RPS 5.44 2.96 1.97 10.29 2.24 2.39 2.79 11.76%
  YoY % 83.78% 50.25% -80.86% 359.38% -6.28% -14.34% -
  Horiz. % 194.98% 106.09% 70.61% 368.82% 80.29% 85.66% 100.00%
P/EPS 19.62 26.77 -10.97 -21.71 17.16 27.07 13.54 6.37%
  YoY % -26.71% 344.03% 49.47% -226.52% -36.61% 99.93% -
  Horiz. % 144.90% 197.71% -81.02% -160.34% 126.74% 199.93% 100.00%
EY 5.10 3.73 -9.11 -4.61 5.83 3.69 7.39 -5.99%
  YoY % 36.73% 140.94% -97.61% -179.07% 57.99% -50.07% -
  Horiz. % 69.01% 50.47% -123.27% -62.38% 78.89% 49.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 1.40 1.14 0.88 0.71 1.35 1.39 -2.42%
  YoY % -14.29% 22.81% 29.55% 23.94% -47.41% -2.88% -
  Horiz. % 86.33% 100.72% 82.01% 63.31% 51.08% 97.12% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 22/08/19 27/08/18 22/08/17 22/08/16 24/08/15 22/08/14 -
Price 0.1200 0.0850 0.0700 0.1250 0.2050 0.2350 0.3850 -
P/RPS 10.88 3.60 1.72 9.19 3.07 1.73 4.29 16.76%
  YoY % 202.22% 109.30% -81.28% 199.35% 77.46% -59.67% -
  Horiz. % 253.61% 83.92% 40.09% 214.22% 71.56% 40.33% 100.00%
P/EPS 39.24 32.51 -9.60 -19.38 23.46 19.57 20.84 11.11%
  YoY % 20.70% 438.65% 50.46% -182.61% 19.88% -6.09% -
  Horiz. % 188.29% 156.00% -46.07% -92.99% 112.57% 93.91% 100.00%
EY 2.55 3.08 -10.41 -5.16 4.26 5.11 4.80 -10.00%
  YoY % -17.21% 129.59% -101.74% -221.13% -16.63% 6.46% -
  Horiz. % 53.12% 64.17% -216.87% -107.50% 88.75% 106.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 1.70 1.00 0.78 0.98 0.98 2.14 1.93%
  YoY % 41.18% 70.00% 28.21% -20.41% 0.00% -54.21% -
  Horiz. % 112.15% 79.44% 46.73% 36.45% 45.79% 45.79% 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
 
 

304  529  630  956 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.35+0.085 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
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