[ZELAN] QoQ Cumulative Quarter Result on 31-Jan-2006 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 41.29%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 443,043 316,094 155,428 554,007 428,325 281,272 133,713 121.76%
PBT 93,785 66,690 34,272 103,007 77,909 51,012 22,962 154.86%
Tax -35,399 -11,596 -6,277 -21,189 -20,322 -13,834 -6,642 204.18%
NP 58,386 55,094 27,995 81,818 57,587 37,178 16,320 133.37%
-
NP to SH 57,536 54,224 27,545 80,160 56,735 37,199 16,320 131.10%
-
Tax Rate 37.74% 17.39% 18.32% 20.57% 26.08% 27.12% 28.93% -
Total Cost 384,657 261,000 127,433 472,189 370,738 244,094 117,393 120.13%
-
Net Worth 692,797 735,192 729,463 679,775 487,104 487,163 487,626 26.29%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 14,081 14,084 - 42,485 14,078 14,079 - -
Div Payout % 24.47% 25.97% - 53.00% 24.81% 37.85% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 692,797 735,192 729,463 679,775 487,104 487,163 487,626 26.29%
NOSH 281,625 281,683 281,646 283,239 281,563 281,597 281,865 -0.05%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 13.18% 17.43% 18.01% 14.77% 13.44% 13.22% 12.21% -
ROE 8.30% 7.38% 3.78% 11.79% 11.65% 7.64% 3.35% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 157.32 112.22 55.19 195.60 152.12 99.88 47.44 121.89%
EPS 20.43 19.25 9.78 28.46 20.15 13.21 5.79 131.23%
DPS 5.00 5.00 0.00 15.00 5.00 5.00 0.00 -
NAPS 2.46 2.61 2.59 2.40 1.73 1.73 1.73 26.37%
Adjusted Per Share Value based on latest NOSH - 281,550
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 52.44 37.41 18.40 65.57 50.69 33.29 15.83 121.73%
EPS 6.81 6.42 3.26 9.49 6.71 4.40 1.93 131.23%
DPS 1.67 1.67 0.00 5.03 1.67 1.67 0.00 -
NAPS 0.82 0.8701 0.8634 0.8045 0.5765 0.5766 0.5771 26.30%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.15 1.91 2.25 1.69 1.65 1.38 1.41 -
P/RPS 1.37 1.70 4.08 0.86 1.08 1.38 2.97 -40.21%
P/EPS 10.52 9.92 23.01 5.97 8.19 10.45 24.35 -42.76%
EY 9.50 10.08 4.35 16.75 12.21 9.57 4.11 74.55%
DY 2.33 2.62 0.00 8.88 3.03 3.62 0.00 -
P/NAPS 0.87 0.73 0.87 0.70 0.95 0.80 0.82 4.01%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 -
Price 2.70 2.00 1.90 2.00 1.62 1.57 1.38 -
P/RPS 1.72 1.78 3.44 1.02 1.06 1.57 2.91 -29.50%
P/EPS 13.22 10.39 19.43 7.07 8.04 11.88 23.83 -32.41%
EY 7.57 9.63 5.15 14.15 12.44 8.41 4.20 47.94%
DY 1.85 2.50 0.00 7.50 3.09 3.18 0.00 -
P/NAPS 1.10 0.77 0.73 0.83 0.94 0.91 0.80 23.58%

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