[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 5.59%
YoY- 76.92%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
Revenue 1,975,958 2,149,776 2,391,048 1,373,762 1,011,525 1,043,739 958,314 66.34%
PBT -70,093 157,708 179,504 185,223 167,397 192,435 203,538 -
Tax -25,414 -39,322 -51,392 -33,647 -28,746 -32,293 -27,612 -5.66%
NP -95,508 118,386 128,112 151,576 138,651 160,141 175,926 -
-
NP to SH -106,245 96,436 105,168 142,930 135,369 157,735 174,616 -
-
Tax Rate - 24.93% 28.63% 18.17% 17.17% 16.78% 13.57% -
Total Cost 2,071,466 2,031,390 2,262,936 1,222,186 872,874 883,597 782,388 98.32%
-
Net Worth 422,353 721,016 765,677 816,582 991,223 996,935 1,013,899 -45.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
Div 37,542 56,329 - 78,842 50,687 63,364 84,491 -43.47%
Div Payout % 0.00% 58.41% - 55.16% 37.44% 40.17% 48.39% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
Net Worth 422,353 721,016 765,677 816,582 991,223 996,935 1,013,899 -45.98%
NOSH 563,196 563,650 562,997 563,028 563,195 563,240 563,277 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
NP Margin -4.83% 5.51% 5.36% 11.03% 13.71% 15.34% 18.36% -
ROE -25.16% 13.38% 13.74% 17.50% 13.66% 15.82% 17.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
RPS 350.88 381.64 424.70 243.94 179.60 185.31 170.13 66.37%
EPS -18.87 17.12 18.68 25.38 24.04 28.01 31.00 -
DPS 6.67 10.00 0.00 14.00 9.00 11.25 15.00 -43.44%
NAPS 0.75 1.28 1.36 1.45 1.76 1.77 1.80 -45.97%
Adjusted Per Share Value based on latest NOSH - 563,028
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
RPS 233.86 254.44 282.99 162.59 119.72 123.53 113.42 66.34%
EPS -12.57 11.41 12.45 16.92 16.02 18.67 20.67 -
DPS 4.44 6.67 0.00 9.33 6.00 7.50 10.00 -43.50%
NAPS 0.4999 0.8534 0.9062 0.9665 1.1732 1.1799 1.20 -45.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 -
Price 0.88 1.41 2.07 2.55 5.45 6.00 5.65 -
P/RPS 0.25 0.37 0.49 1.05 3.03 3.24 3.32 -83.77%
P/EPS -4.66 8.24 11.08 10.05 22.67 21.42 18.23 -
EY -21.44 12.14 9.02 9.95 4.41 4.67 5.49 -
DY 7.58 7.09 0.00 5.49 1.65 1.87 2.65 109.40%
P/NAPS 1.17 1.10 1.52 1.76 3.10 3.39 3.14 -50.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 CAGR
Date 26/02/09 10/11/08 25/08/08 29/05/08 26/02/08 17/12/07 27/09/07 -
Price 0.80 1.35 1.78 2.67 3.48 5.60 6.25 -
P/RPS 0.23 0.35 0.42 1.09 1.94 3.02 3.67 -85.74%
P/EPS -4.24 7.89 9.53 10.52 14.48 20.00 20.16 -
EY -23.58 12.68 10.49 9.51 6.91 5.00 4.96 -
DY 8.33 7.41 0.00 5.24 2.59 2.01 2.40 139.92%
P/NAPS 1.07 1.05 1.31 1.84 1.98 3.16 3.47 -56.28%

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