[ZELAN] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -83.31%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 554,007 428,325 281,272 133,713 603,270 446,536 268,180 61.98%
PBT 103,007 77,909 51,012 22,962 131,266 101,849 74,969 23.52%
Tax -21,189 -20,322 -13,834 -6,642 -33,488 -25,693 -15,913 20.97%
NP 81,818 57,587 37,178 16,320 97,778 76,156 59,056 24.20%
-
NP to SH 80,160 56,735 37,199 16,320 97,778 76,156 59,056 22.52%
-
Tax Rate 20.57% 26.08% 27.12% 28.93% 25.51% 25.23% 21.23% -
Total Cost 472,189 370,738 244,094 117,393 505,492 370,380 209,124 71.85%
-
Net Worth 679,775 487,104 487,163 487,626 470,303 447,810 430,880 35.40%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 42,485 14,078 14,079 - 22,529 - - -
Div Payout % 53.00% 24.81% 37.85% - 23.04% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 679,775 487,104 487,163 487,626 470,303 447,810 430,880 35.40%
NOSH 283,239 281,563 281,597 281,865 281,618 281,642 281,621 0.38%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 14.77% 13.44% 13.22% 12.21% 16.21% 17.05% 22.02% -
ROE 11.79% 11.65% 7.64% 3.35% 20.79% 17.01% 13.71% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 195.60 152.12 99.88 47.44 214.22 158.55 95.23 61.37%
EPS 28.46 20.15 13.21 5.79 34.72 27.04 20.97 22.51%
DPS 15.00 5.00 5.00 0.00 8.00 0.00 0.00 -
NAPS 2.40 1.73 1.73 1.73 1.67 1.59 1.53 34.89%
Adjusted Per Share Value based on latest NOSH - 281,865
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 65.57 50.69 33.29 15.83 71.40 52.85 31.74 61.99%
EPS 9.49 6.71 4.40 1.93 11.57 9.01 6.99 22.54%
DPS 5.03 1.67 1.67 0.00 2.67 0.00 0.00 -
NAPS 0.8045 0.5765 0.5766 0.5771 0.5566 0.53 0.51 35.39%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.69 1.65 1.38 1.41 1.44 1.22 1.61 -
P/RPS 0.86 1.08 1.38 2.97 0.67 0.77 1.69 -36.18%
P/EPS 5.97 8.19 10.45 24.35 4.15 4.51 7.68 -15.41%
EY 16.75 12.21 9.57 4.11 24.11 22.16 13.02 18.23%
DY 8.88 3.03 3.62 0.00 5.56 0.00 0.00 -
P/NAPS 0.70 0.95 0.80 0.82 0.86 0.77 1.05 -23.62%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 -
Price 2.00 1.62 1.57 1.38 1.49 1.38 1.40 -
P/RPS 1.02 1.06 1.57 2.91 0.70 0.87 1.47 -21.57%
P/EPS 7.07 8.04 11.88 23.83 4.29 5.10 6.68 3.84%
EY 14.15 12.44 8.41 4.20 23.30 19.59 14.98 -3.71%
DY 7.50 3.09 3.18 0.00 5.37 0.00 0.00 -
P/NAPS 0.83 0.94 0.91 0.80 0.89 0.87 0.92 -6.61%

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