Highlights

[ZELAN] YoY Quarter Result on 2020-12-31 [#4]

Stock [ZELAN]: ZELAN BHD
Announcement Date 06-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     2,429.27%    YoY -     2,455.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 17,225 16,676 11,713 17,387 64,696 111,973 86,862 -23.62%
  YoY % 3.29% 42.37% -32.63% -73.13% -42.22% 28.91% -
  Horiz. % 19.83% 19.20% 13.48% 20.02% 74.48% 128.91% 100.00%
PBT 36,554 4,542 7,421 -59,343 -40,344 -15,666 16,148 14.57%
  YoY % 704.80% -38.80% 112.51% -47.09% -157.53% -197.02% -
  Horiz. % 226.37% 28.13% 45.96% -367.49% -249.84% -97.02% 100.00%
Tax -5,031 -3,309 -2,842 228 2,027 -2,863 -876 33.79%
  YoY % -52.04% -16.43% -1,346.49% -88.75% 170.80% -226.83% -
  Horiz. % 574.32% 377.74% 324.43% -26.03% -231.39% 326.83% 100.00%
NP 31,523 1,233 4,579 -59,115 -38,317 -18,529 15,272 12.83%
  YoY % 2,456.61% -73.07% 107.75% -54.28% -106.79% -221.33% -
  Horiz. % 206.41% 8.07% 29.98% -387.08% -250.90% -121.33% 100.00%
NP to SH 31,515 1,233 4,590 -59,098 -38,332 -18,532 15,272 12.82%
  YoY % 2,455.96% -73.14% 107.77% -54.17% -106.84% -221.35% -
  Horiz. % 206.36% 8.07% 30.06% -386.97% -251.00% -121.35% 100.00%
Tax Rate 13.76 % 72.85 % 38.30 % - % - % - % 5.42 % 16.78%
  YoY % -81.11% 90.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.87% 1,344.10% 706.64% 0.00% 0.00% 0.00% 100.00%
Total Cost -14,298 15,443 7,134 76,502 103,013 130,502 71,590 -
  YoY % -192.59% 116.47% -90.67% -25.74% -21.06% 82.29% -
  Horiz. % -19.97% 21.57% 9.97% 106.86% 143.89% 182.29% 100.00%
Net Worth 84,492 50,695 59,142 76,040 135,090 202,774 177,188 -11.60%
  YoY % 66.67% -14.28% -22.22% -43.71% -33.38% 14.44% -
  Horiz. % 47.68% 28.61% 33.38% 42.91% 76.24% 114.44% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 84,492 50,695 59,142 76,040 135,090 202,774 177,188 -11.60%
  YoY % 66.67% -14.28% -22.22% -43.71% -33.38% 14.44% -
  Horiz. % 47.68% 28.61% 33.38% 42.91% 76.24% 114.44% 100.00%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 844,895 0.00%
  YoY % 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 183.01 % 7.39 % 39.09 % -340.00 % -59.23 % -16.55 % 17.58 % 47.71%
  YoY % 2,376.45% -81.09% 111.50% -474.03% -257.89% -194.14% -
  Horiz. % 1,041.01% 42.04% 222.35% -1,934.02% -336.92% -94.14% 100.00%
ROE 37.30 % 2.43 % 7.76 % -77.72 % -28.38 % -9.14 % 8.62 % 27.63%
  YoY % 1,434.98% -68.69% 109.98% -173.85% -210.50% -206.03% -
  Horiz. % 432.71% 28.19% 90.02% -901.62% -329.23% -106.03% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.04 1.97 1.39 2.06 7.66 13.25 10.29 -23.62%
  YoY % 3.55% 41.73% -32.52% -73.11% -42.19% 28.77% -
  Horiz. % 19.83% 19.14% 13.51% 20.02% 74.44% 128.77% 100.00%
EPS 3.73 0.15 0.54 -6.99 -4.54 -2.19 1.81 12.80%
  YoY % 2,386.67% -72.22% 107.73% -53.96% -107.31% -220.99% -
  Horiz. % 206.08% 8.29% 29.83% -386.19% -250.83% -120.99% 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 0.1000 0.0600 0.0700 0.0900 0.1600 0.2400 0.2100 -11.62%
  YoY % 66.67% -14.29% -22.22% -43.75% -33.33% 14.29% -
  Horiz. % 47.62% 28.57% 33.33% 42.86% 76.19% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.04 1.97 1.39 2.06 7.66 13.25 10.28 -23.61%
  YoY % 3.55% 41.73% -32.52% -73.11% -42.19% 28.89% -
  Horiz. % 19.84% 19.16% 13.52% 20.04% 74.51% 128.89% 100.00%
EPS 3.73 0.15 0.54 -6.99 -4.54 -2.19 1.81 12.80%
  YoY % 2,386.67% -72.22% 107.73% -53.96% -107.31% -220.99% -
  Horiz. % 206.08% 8.29% 29.83% -386.19% -250.83% -120.99% 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 0.1000 0.0600 0.0700 0.0900 0.1599 0.2400 0.2097 -11.60%
  YoY % 66.67% -14.29% -22.22% -43.71% -33.38% 14.45% -
  Horiz. % 47.69% 28.61% 33.38% 42.92% 76.25% 114.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1150 0.0850 0.0250 0.1050 0.1200 0.2450 0.2650 -
P/RPS 5.64 4.31 1.80 5.10 1.56 1.85 2.57 13.98%
  YoY % 30.86% 139.44% -64.71% 226.92% -15.68% -28.02% -
  Horiz. % 219.46% 167.70% 70.04% 198.44% 60.70% 71.98% 100.00%
P/EPS 3.08 58.25 4.60 -1.50 -2.69 -11.17 17.79 -25.32%
  YoY % -94.71% 1,166.30% 406.67% 44.24% 75.92% -162.79% -
  Horiz. % 17.31% 327.43% 25.86% -8.43% -15.12% -62.79% 100.00%
EY 32.43 1.72 21.73 -66.62 -37.21 -8.95 5.62 33.89%
  YoY % 1,785.47% -92.08% 132.62% -79.04% -315.75% -259.25% -
  Horiz. % 577.05% 30.60% 386.65% -1,185.41% -662.10% -159.25% 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 1.15 1.42 0.36 1.17 0.75 1.02 1.26 -1.51%
  YoY % -19.01% 294.44% -69.23% 56.00% -26.47% -19.05% -
  Horiz. % 91.27% 112.70% 28.57% 92.86% 59.52% 80.95% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 06/04/21 28/02/20 28/02/19 19/02/18 20/02/17 19/02/16 23/02/15 -
Price 0.1200 0.0700 0.0550 0.1250 0.1500 0.2450 0.3400 -
P/RPS 5.89 3.55 3.97 6.07 1.95 1.85 3.30 10.13%
  YoY % 65.92% -10.58% -34.60% 211.28% 5.41% -43.94% -
  Horiz. % 178.48% 107.58% 120.30% 183.94% 59.09% 56.06% 100.00%
P/EPS 3.22 47.97 10.12 -1.79 -3.36 -11.17 22.82 -27.83%
  YoY % -93.29% 374.01% 665.36% 46.73% 69.92% -148.95% -
  Horiz. % 14.11% 210.21% 44.35% -7.84% -14.72% -48.95% 100.00%
EY 31.08 2.08 9.88 -55.96 -29.77 -8.95 4.38 38.58%
  YoY % 1,394.23% -78.95% 117.66% -87.97% -232.63% -304.34% -
  Horiz. % 709.59% 47.49% 225.57% -1,277.63% -679.68% -204.34% 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 1.17 0.79 1.39 0.94 1.02 1.62 -4.87%
  YoY % 2.56% 48.10% -43.17% 47.87% -7.84% -37.04% -
  Horiz. % 74.07% 72.22% 48.77% 85.80% 58.02% 62.96% 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
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS