[ZELAN] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 52.52%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 316,094 155,428 554,007 428,325 281,272 133,713 603,270 -35.08%
PBT 66,690 34,272 103,007 77,909 51,012 22,962 131,266 -36.40%
Tax -11,596 -6,277 -21,189 -20,322 -13,834 -6,642 -33,488 -50.78%
NP 55,094 27,995 81,818 57,587 37,178 16,320 97,778 -31.85%
-
NP to SH 54,224 27,545 80,160 56,735 37,199 16,320 97,778 -32.57%
-
Tax Rate 17.39% 18.32% 20.57% 26.08% 27.12% 28.93% 25.51% -
Total Cost 261,000 127,433 472,189 370,738 244,094 117,393 505,492 -35.71%
-
Net Worth 735,192 729,463 679,775 487,104 487,163 487,626 470,303 34.80%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 14,084 - 42,485 14,078 14,079 - 22,529 -26.95%
Div Payout % 25.97% - 53.00% 24.81% 37.85% - 23.04% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 735,192 729,463 679,775 487,104 487,163 487,626 470,303 34.80%
NOSH 281,683 281,646 283,239 281,563 281,597 281,865 281,618 0.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 17.43% 18.01% 14.77% 13.44% 13.22% 12.21% 16.21% -
ROE 7.38% 3.78% 11.79% 11.65% 7.64% 3.35% 20.79% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 112.22 55.19 195.60 152.12 99.88 47.44 214.22 -35.09%
EPS 19.25 9.78 28.46 20.15 13.21 5.79 34.72 -32.58%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 8.00 -26.96%
NAPS 2.61 2.59 2.40 1.73 1.73 1.73 1.67 34.78%
Adjusted Per Share Value based on latest NOSH - 281,498
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 37.41 18.40 65.57 50.69 33.29 15.83 71.40 -35.08%
EPS 6.42 3.26 9.49 6.71 4.40 1.93 11.57 -32.54%
DPS 1.67 0.00 5.03 1.67 1.67 0.00 2.67 -26.92%
NAPS 0.8701 0.8634 0.8045 0.5765 0.5766 0.5771 0.5566 34.80%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.91 2.25 1.69 1.65 1.38 1.41 1.44 -
P/RPS 1.70 4.08 0.86 1.08 1.38 2.97 0.67 86.34%
P/EPS 9.92 23.01 5.97 8.19 10.45 24.35 4.15 79.06%
EY 10.08 4.35 16.75 12.21 9.57 4.11 24.11 -44.17%
DY 2.62 0.00 8.88 3.03 3.62 0.00 5.56 -39.52%
P/NAPS 0.73 0.87 0.70 0.95 0.80 0.82 0.86 -10.37%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 30/03/05 -
Price 2.00 1.90 2.00 1.62 1.57 1.38 1.49 -
P/RPS 1.78 3.44 1.02 1.06 1.57 2.91 0.70 86.61%
P/EPS 10.39 19.43 7.07 8.04 11.88 23.83 4.29 80.63%
EY 9.63 5.15 14.15 12.44 8.41 4.20 23.30 -44.60%
DY 2.50 0.00 7.50 3.09 3.18 0.00 5.37 -40.01%
P/NAPS 0.77 0.73 0.83 0.94 0.91 0.80 0.89 -9.22%

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