[ZELAN] QoQ Annualized Quarter Result on 31-Jan-2007 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ--%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Revenue 1,043,739 958,314 887,872 641,043 0 664,564 632,188 49.24%
PBT 192,435 203,538 178,236 121,281 0 140,677 133,380 34.01%
Tax -32,293 -27,612 -29,892 -39,342 0 -53,098 -23,192 30.26%
NP 160,141 175,926 148,344 81,939 0 87,579 110,188 34.79%
-
NP to SH 157,735 174,616 147,632 80,786 0 86,304 108,448 34.88%
-
Tax Rate 16.78% 13.57% 16.77% 32.44% - 37.74% 17.39% -
Total Cost 883,597 782,388 739,528 559,104 0 576,985 522,000 52.25%
-
Net Worth 996,935 1,013,899 751,957 715,468 0 563,250 735,192 27.53%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Div 63,364 84,491 - 42,252 - 10,560 28,168 91.07%
Div Payout % 40.17% 48.39% - 52.30% - 12.24% 25.97% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Net Worth 996,935 1,013,899 751,957 715,468 0 563,250 735,192 27.53%
NOSH 563,240 563,277 281,632 281,680 281,625 281,625 281,683 73.92%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
NP Margin 15.34% 18.36% 16.71% 12.78% 0.00% 13.18% 17.43% -
ROE 15.82% 17.22% 19.63% 11.29% 0.00% 15.32% 14.75% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 185.31 170.13 315.26 227.58 0.00 235.97 224.43 -14.18%
EPS 28.01 31.00 52.44 28.68 0.00 15.32 38.50 -22.43%
DPS 11.25 15.00 0.00 15.00 0.00 3.75 10.00 9.86%
NAPS 1.77 1.80 2.67 2.54 0.00 2.00 2.61 -26.66%
Adjusted Per Share Value based on latest NOSH - 281,476
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 123.53 113.42 105.08 75.87 0.00 78.65 74.82 49.25%
EPS 18.67 20.67 17.47 9.56 0.00 10.21 12.84 34.84%
DPS 7.50 10.00 0.00 5.00 0.00 1.25 3.33 91.26%
NAPS 1.1799 1.20 0.89 0.8468 0.00 0.6666 0.8701 27.54%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 -
Price 6.00 5.65 5.90 4.00 2.78 2.15 1.91 -
P/RPS 3.24 3.32 1.87 1.76 0.00 0.91 0.85 191.16%
P/EPS 21.42 18.23 11.26 13.95 0.00 7.02 4.96 221.68%
EY 4.67 5.49 8.88 7.17 0.00 14.25 20.16 -68.90%
DY 1.87 2.65 0.00 3.75 0.00 1.74 5.24 -56.08%
P/NAPS 3.39 3.14 2.21 1.57 0.00 1.08 0.73 240.89%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 17/12/07 27/09/07 28/06/07 27/03/07 - 19/12/06 25/09/06 -
Price 5.60 6.25 6.00 4.50 0.00 2.70 2.00 -
P/RPS 3.02 3.67 1.90 1.98 0.00 1.14 0.89 165.33%
P/EPS 20.00 20.16 11.45 15.69 0.00 8.81 5.19 193.71%
EY 5.00 4.96 8.74 6.37 0.00 11.35 19.25 -65.92%
DY 2.01 2.40 0.00 3.33 0.00 1.39 5.00 -51.70%
P/NAPS 3.16 3.47 2.25 1.77 0.00 1.35 0.77 208.85%

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