Highlights

[ZELAN] YoY Quarter Result on 2019-03-31 [#1]

Stock [ZELAN]: ZELAN BHD
Announcement Date 03-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -132.70%    YoY -     55.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Revenue 36,442 20,513 33,631 61,391 88,012 76,106 25,290 5.56%
  YoY % 77.65% -39.01% -45.22% -30.25% 15.64% 200.93% -
  Horiz. % 144.10% 81.11% 132.98% 242.75% 348.01% 300.93% 100.00%
PBT -1,090 -2,677 7,170 -36,292 14,136 13,291 23,019 -
  YoY % 59.28% -137.34% 119.76% -356.73% 6.36% -42.26% -
  Horiz. % -4.74% -11.63% 31.15% -157.66% 61.41% 57.74% 100.00%
Tax -412 -665 -44 -1,281 1,296 -2,651 -35 44.07%
  YoY % 38.05% -1,411.36% 96.57% -198.84% 148.89% -7,474.29% -
  Horiz. % 1,177.14% 1,900.00% 125.71% 3,660.00% -3,702.86% 7,574.29% 100.00%
NP -1,502 -3,342 7,126 -37,573 15,432 10,640 22,984 -
  YoY % 55.06% -146.90% 118.97% -343.47% 45.04% -53.71% -
  Horiz. % -6.53% -14.54% 31.00% -163.47% 67.14% 46.29% 100.00%
NP to SH -1,501 -3,342 7,127 -37,573 15,429 10,636 22,986 -
  YoY % 55.09% -146.89% 118.97% -343.52% 45.06% -53.73% -
  Horiz. % -6.53% -14.54% 31.01% -163.46% 67.12% 46.27% 100.00%
Tax Rate - % - % 0.61 % - % -9.17 % 19.95 % 0.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -145.96% 13,200.00% -
  Horiz. % 0.00% 0.00% 406.67% 0.00% -6,113.33% 13,300.00% 100.00%
Total Cost 37,944 23,855 26,505 98,964 72,580 65,466 2,306 51.39%
  YoY % 59.06% -10.00% -73.22% 36.35% 10.87% 2,738.94% -
  Horiz. % 1,645.45% 1,034.48% 1,149.39% 4,291.59% 3,147.44% 2,838.94% 100.00%
Net Worth 42,246 76,040 143,632 168,979 194,325 97,802 191,550 -20.06%
  YoY % -44.44% -47.06% -15.00% -13.04% 98.69% -48.94% -
  Horiz. % 22.05% 39.70% 74.98% 88.22% 101.45% 51.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Net Worth 42,246 76,040 143,632 168,979 194,325 97,802 191,550 -20.06%
  YoY % -44.44% -47.06% -15.00% -13.04% 98.69% -48.94% -
  Horiz. % 22.05% 39.70% 74.98% 88.22% 101.45% 51.06% 100.00%
NOSH 844,920 844,895 844,895 844,895 844,895 610,202 563,382 6.18%
  YoY % 0.00% 0.00% 0.00% 0.00% 38.46% 8.31% -
  Horiz. % 149.97% 149.97% 149.97% 149.97% 149.97% 108.31% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
NP Margin -4.12 % -16.29 % 21.19 % -61.20 % 17.53 % 13.98 % 90.88 % -
  YoY % 74.71% -176.88% 134.62% -449.12% 25.39% -84.62% -
  Horiz. % -4.53% -17.92% 23.32% -67.34% 19.29% 15.38% 100.00%
ROE -3.55 % -4.40 % 4.96 % -22.24 % 7.94 % 10.88 % 12.00 % -
  YoY % 19.32% -188.71% 122.30% -380.10% -27.02% -9.33% -
  Horiz. % -29.58% -36.67% 41.33% -185.33% 66.17% 90.67% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
RPS 4.31 2.43 3.98 7.27 10.42 12.45 4.49 -0.60%
  YoY % 77.37% -38.94% -45.25% -30.23% -16.31% 177.28% -
  Horiz. % 95.99% 54.12% 88.64% 161.92% 232.07% 277.28% 100.00%
EPS -0.18 -0.40 0.84 -4.45 1.83 1.74 4.08 -
  YoY % 55.00% -147.62% 118.88% -343.17% 5.17% -57.35% -
  Horiz. % -4.41% -9.80% 20.59% -109.07% 44.85% 42.65% 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 0.0900 0.1700 0.2000 0.2300 0.1600 0.3400 -24.71%
  YoY % -44.44% -47.06% -15.00% -13.04% 43.75% -52.94% -
  Horiz. % 14.71% 26.47% 50.00% 58.82% 67.65% 47.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
RPS 4.31 2.43 3.98 7.27 10.42 9.01 2.99 5.56%
  YoY % 77.37% -38.94% -45.25% -30.23% 15.65% 201.34% -
  Horiz. % 144.15% 81.27% 133.11% 243.14% 348.49% 301.34% 100.00%
EPS -0.18 -0.40 0.84 -4.45 1.83 1.26 2.72 -
  YoY % 55.00% -147.62% 118.88% -343.17% 45.24% -53.68% -
  Horiz. % -6.62% -14.71% 30.88% -163.60% 67.28% 46.32% 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 0.0900 0.1700 0.2000 0.2300 0.1158 0.2267 -20.05%
  YoY % -44.44% -47.06% -15.00% -13.04% 98.62% -48.92% -
  Horiz. % 22.06% 39.70% 74.99% 88.22% 101.46% 51.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/06/12 -
Price 0.0850 0.1000 0.1750 0.2200 0.3100 0.2200 0.3800 -
P/RPS 1.97 4.12 4.40 3.03 2.98 1.77 8.47 -19.42%
  YoY % -52.18% -6.36% 45.21% 1.68% 68.36% -79.10% -
  Horiz. % 23.26% 48.64% 51.95% 35.77% 35.18% 20.90% 100.00%
P/EPS -47.85 -25.28 20.75 -4.95 16.98 12.62 9.31 -
  YoY % -89.28% -221.83% 519.19% -129.15% 34.55% 35.55% -
  Horiz. % -513.96% -271.54% 222.88% -53.17% 182.38% 135.55% 100.00%
EY -2.09 -3.96 4.82 -20.21 5.89 7.92 10.74 -
  YoY % 47.22% -182.16% 123.85% -443.12% -25.63% -26.26% -
  Horiz. % -19.46% -36.87% 44.88% -188.18% 54.84% 73.74% 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 1.70 1.11 1.03 1.10 1.35 1.38 1.12 6.37%
  YoY % 53.15% 7.77% -6.36% -18.52% -2.17% 23.21% -
  Horiz. % 151.79% 99.11% 91.96% 98.21% 120.54% 123.21% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Date 03/06/19 25/05/18 26/05/17 20/05/16 27/05/15 21/05/14 15/08/12 -
Price 0.0750 0.0850 0.1450 0.2100 0.3300 0.2500 0.3700 -
P/RPS 1.74 3.50 3.64 2.89 3.17 2.01 8.24 -20.57%
  YoY % -50.29% -3.85% 25.95% -8.83% 57.71% -75.61% -
  Horiz. % 21.12% 42.48% 44.17% 35.07% 38.47% 24.39% 100.00%
P/EPS -42.22 -21.49 17.19 -4.72 18.07 14.34 9.07 -
  YoY % -96.46% -225.01% 464.19% -126.12% 26.01% 58.10% -
  Horiz. % -465.49% -236.93% 189.53% -52.04% 199.23% 158.10% 100.00%
EY -2.37 -4.65 5.82 -21.18 5.53 6.97 11.03 -
  YoY % 49.03% -179.90% 127.48% -483.00% -20.66% -36.81% -
  Horiz. % -21.49% -42.16% 52.77% -192.02% 50.14% 63.19% 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 1.50 0.94 0.85 1.05 1.43 1.56 1.09 4.84%
  YoY % 59.57% 10.59% -19.05% -26.57% -8.33% 43.12% -
  Horiz. % 137.61% 86.24% 77.98% 96.33% 131.19% 143.12% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers