[ZELAN] QoQ Cumulative 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?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Revenue 695,826 479,157 221,968 641,043 0 443,043 316,094 87.80%
PBT 128,290 101,769 44,559 121,281 0 93,785 66,690 68.62%
Tax -21,529 -13,806 -7,473 -39,342 0 -35,399 -11,596 63.91%
NP 106,761 87,963 37,086 81,939 0 58,386 55,094 69.61%
-
NP to SH 105,157 87,308 36,908 80,786 0 57,536 54,224 69.72%
-
Tax Rate 16.78% 13.57% 16.77% 32.44% - 37.74% 17.39% -
Total Cost 589,065 391,194 184,882 559,104 0 384,657 261,000 91.58%
-
Net Worth 996,935 1,013,899 751,957 715,468 0 692,797 735,192 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 42,243 42,245 - 42,252 - 14,081 14,084 140.43%
Div Payout % 40.17% 48.39% - 52.30% - 24.47% 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 0 692,797 735,192 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 10.55% 8.61% 4.91% 11.29% 0.00% 8.30% 7.38% -
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 123.54 85.07 78.81 227.58 0.00 157.32 112.22 7.97%
EPS 18.67 15.50 13.11 28.68 0.00 20.43 19.25 -2.41%
DPS 7.50 7.50 0.00 15.00 0.00 5.00 5.00 38.24%
NAPS 1.77 1.80 2.67 2.54 0.00 2.46 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 82.35 56.71 26.27 75.87 0.00 52.44 37.41 87.79%
EPS 12.45 10.33 4.37 9.56 0.00 6.81 6.42 69.71%
DPS 5.00 5.00 0.00 5.00 0.00 1.67 1.67 140.09%
NAPS 1.1799 1.20 0.89 0.8468 0.00 0.82 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 4.86 6.64 7.49 1.76 0.00 1.37 1.70 131.39%
P/EPS 32.14 36.45 45.02 13.95 0.00 10.52 9.92 155.71%
EY 3.11 2.74 2.22 7.17 0.00 9.50 10.08 -60.90%
DY 1.25 1.33 0.00 3.75 0.00 2.33 2.62 -44.62%
P/NAPS 3.39 3.14 2.21 1.57 0.00 0.87 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 4.53 7.35 7.61 1.98 0.00 1.72 1.78 110.86%
P/EPS 29.99 40.32 45.78 15.69 0.00 13.22 10.39 133.17%
EY 3.33 2.48 2.18 6.37 0.00 7.57 9.63 -57.17%
DY 1.34 1.20 0.00 3.33 0.00 1.85 2.50 -39.23%
P/NAPS 3.16 3.47 2.25 1.77 0.00 1.10 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