[ZELAN] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 37.45%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 0 664,564 632,188 621,712 554,007 571,100 562,544 -
PBT 0 140,677 133,380 137,088 103,007 103,878 102,024 -
Tax 0 -53,098 -23,192 -25,108 -21,189 -27,096 -27,668 -
NP 0 87,579 110,188 111,980 81,818 76,782 74,356 -
-
NP to SH 0 86,304 108,448 110,180 80,160 75,646 74,398 -
-
Tax Rate - 37.74% 17.39% 18.32% 20.57% 26.08% 27.12% -
Total Cost 0 576,985 522,000 509,732 472,189 494,317 488,188 -
-
Net Worth 0 563,250 735,192 729,463 679,775 487,104 487,163 -
Dividend
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 10,560 28,168 - 42,485 18,770 28,159 -
Div Payout % - 12.24% 25.97% - 53.00% 24.81% 37.85% -
Equity
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 0 563,250 735,192 729,463 679,775 487,104 487,163 -
NOSH 281,625 281,625 281,683 281,646 283,239 281,563 281,597 0.00%
Ratio Analysis
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 0.00% 13.18% 17.43% 18.01% 14.77% 13.44% 13.22% -
ROE 0.00% 15.32% 14.75% 15.10% 11.79% 15.53% 15.27% -
Per Share
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 0.00 235.97 224.43 220.74 195.60 202.83 199.77 -
EPS 0.00 15.32 38.50 39.12 28.46 26.87 26.42 -
DPS 0.00 3.75 10.00 0.00 15.00 6.67 10.00 -
NAPS 0.00 2.00 2.61 2.59 2.40 1.73 1.73 -
Adjusted Per Share Value based on latest NOSH - 281,646
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 0.00 78.65 74.82 73.58 65.57 67.59 66.58 -
EPS 0.00 10.21 12.84 13.04 9.49 8.95 8.81 -
DPS 0.00 1.25 3.33 0.00 5.03 2.22 3.33 -
NAPS 0.00 0.6666 0.8701 0.8634 0.8045 0.5765 0.5766 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/12/06 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.78 2.15 1.91 2.25 1.69 1.65 1.38 -
P/RPS 0.00 0.91 0.85 1.02 0.86 0.81 0.69 -
P/EPS 0.00 7.02 4.96 5.75 5.97 6.14 5.22 -
EY 0.00 14.25 20.16 17.39 16.75 16.28 19.14 -
DY 0.00 1.74 5.24 0.00 8.88 4.04 7.25 -
P/NAPS 0.00 1.08 0.73 0.87 0.70 0.95 0.80 -
Price Multiplier on Announcement Date
31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date - 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 -
Price 0.00 2.70 2.00 1.90 2.00 1.62 1.57 -
P/RPS 0.00 1.14 0.89 0.86 1.02 0.80 0.79 -
P/EPS 0.00 8.81 5.19 4.86 7.07 6.03 5.94 -
EY 0.00 11.35 19.25 20.59 14.15 16.58 16.83 -
DY 0.00 1.39 5.00 0.00 7.50 4.12 6.37 -
P/NAPS 0.00 1.35 0.77 0.73 0.83 0.94 0.91 -

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment