[ZELAN] QoQ Quarter Result on 31-Dec-2006

Stock
[ZELAN] ZELAN BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
Revenue 257,189 221,968 198,000 0 126,949 160,666 155,428 49.51%
PBT 57,210 44,559 27,496 0 27,095 32,418 34,272 50.56%
Tax -6,333 -7,473 -3,943 0 -23,803 -5,319 -6,277 0.71%
NP 50,877 37,086 23,553 0 3,292 27,099 27,995 61.14%
-
NP to SH 50,400 36,908 23,250 0 3,312 26,679 27,545 62.01%
-
Tax Rate 11.07% 16.77% 14.34% - 87.85% 16.41% 18.32% -
Total Cost 206,312 184,882 174,447 0 123,657 133,567 127,433 46.93%
-
Net Worth 1,013,631 751,957 714,951 0 690,467 735,292 729,463 30.05%
Dividend
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
Div 40,826 - 28,147 - - 14,086 - -
Div Payout % 81.01% - 121.07% - - 52.80% - -
Equity
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,013,631 751,957 714,951 0 690,467 735,292 729,463 30.05%
NOSH 563,128 281,632 281,476 280,677 280,677 281,721 281,646 73.91%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 19.78% 16.71% 11.90% 0.00% 2.59% 16.87% 18.01% -
ROE 4.97% 4.91% 3.25% 0.00% 0.48% 3.63% 3.78% -
Per Share
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
RPS 45.67 78.81 70.34 0.00 45.23 57.03 55.19 -14.03%
EPS 8.95 13.11 8.26 0.00 1.18 9.47 9.78 -6.83%
DPS 7.25 0.00 10.00 0.00 0.00 5.00 0.00 -
NAPS 1.80 2.67 2.54 0.00 2.46 2.61 2.59 -25.21%
Adjusted Per Share Value based on latest NOSH - 280,677
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
RPS 30.44 26.27 23.43 0.00 15.02 19.02 18.40 49.49%
EPS 5.97 4.37 2.75 0.00 0.39 3.16 3.26 62.12%
DPS 4.83 0.00 3.33 0.00 0.00 1.67 0.00 -
NAPS 1.1997 0.89 0.8462 0.00 0.8172 0.8703 0.8634 30.04%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
Date 31/07/07 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 28/04/06 -
Price 5.65 5.90 4.00 2.78 2.15 1.91 2.25 -
P/RPS 12.37 7.49 5.69 0.00 4.75 3.35 4.08 142.51%
P/EPS 63.13 45.02 48.43 0.00 182.20 20.17 23.01 123.91%
EY 1.58 2.22 2.07 0.00 0.55 4.96 4.35 -55.46%
DY 1.28 0.00 2.50 0.00 0.00 2.62 0.00 -
P/NAPS 3.14 2.21 1.57 0.00 0.87 0.73 0.87 178.73%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 CAGR
Date 27/09/07 28/06/07 27/03/07 - 19/12/06 25/09/06 28/06/06 -
Price 6.25 6.00 4.50 0.00 2.70 2.00 1.90 -
P/RPS 13.68 7.61 6.40 0.00 5.97 3.51 3.44 201.18%
P/EPS 69.83 45.78 54.48 0.00 228.81 21.12 19.43 177.79%
EY 1.43 2.18 1.84 0.00 0.44 4.74 5.15 -64.06%
DY 1.16 0.00 2.22 0.00 0.00 2.50 0.00 -
P/NAPS 3.47 2.25 1.77 0.00 1.10 0.77 0.73 247.30%

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