[ZELAN] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -3.71%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 571,100 562,544 534,852 603,270 595,381 536,360 509,976 7.81%
PBT 103,878 102,024 91,848 131,266 135,798 149,938 208,404 -37.05%
Tax -27,096 -27,668 -26,568 -33,488 -34,257 -31,826 -29,552 -5.60%
NP 76,782 74,356 65,280 97,778 101,541 118,112 178,852 -43.00%
-
NP to SH 75,646 74,398 65,280 97,778 101,541 118,112 178,852 -43.56%
-
Tax Rate 26.08% 27.12% 28.93% 25.51% 25.23% 21.23% 14.18% -
Total Cost 494,317 488,188 469,572 505,492 493,840 418,248 331,124 30.52%
-
Net Worth 487,104 487,163 487,626 470,303 447,810 430,880 405,457 12.97%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 18,770 28,159 - 22,529 - - - -
Div Payout % 24.81% 37.85% - 23.04% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 487,104 487,163 487,626 470,303 447,810 430,880 405,457 12.97%
NOSH 281,563 281,597 281,865 281,618 281,642 281,621 281,568 -0.00%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 13.44% 13.22% 12.21% 16.21% 17.05% 22.02% 35.07% -
ROE 15.53% 15.27% 13.39% 20.79% 22.68% 27.41% 44.11% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 202.83 199.77 189.75 214.22 211.40 190.45 181.12 7.81%
EPS 26.87 26.42 23.16 34.72 36.05 41.94 63.52 -43.56%
DPS 6.67 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.73 1.67 1.59 1.53 1.44 12.97%
Adjusted Per Share Value based on latest NOSH - 281,536
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 67.59 66.58 63.30 71.40 70.47 63.48 60.36 7.81%
EPS 8.95 8.81 7.73 11.57 12.02 13.98 21.17 -43.58%
DPS 2.22 3.33 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.5765 0.5766 0.5771 0.5566 0.53 0.51 0.4799 12.96%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.65 1.38 1.41 1.44 1.22 1.61 1.50 -
P/RPS 0.81 0.69 0.74 0.67 0.58 0.85 0.83 -1.60%
P/EPS 6.14 5.22 6.09 4.15 3.38 3.84 2.36 88.83%
EY 16.28 19.14 16.43 24.11 29.55 26.05 42.35 -47.03%
DY 4.04 7.25 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.82 0.86 0.77 1.05 1.04 -5.84%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 -
Price 1.62 1.57 1.38 1.49 1.38 1.40 1.45 -
P/RPS 0.80 0.79 0.73 0.70 0.65 0.74 0.80 0.00%
P/EPS 6.03 5.94 5.96 4.29 3.83 3.34 2.28 90.90%
EY 16.58 16.83 16.78 23.30 26.13 29.96 43.81 -47.58%
DY 4.12 6.37 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.80 0.89 0.87 0.92 1.01 -4.66%

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