[ZELAN] QoQ Quarter Result on 31-Jul-2006 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -3.14%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 198,000 0 126,949 160,666 155,428 125,682 147,053 26.81%
PBT 27,496 0 27,095 32,418 34,272 25,098 26,897 1.77%
Tax -3,943 0 -23,803 -5,319 -6,277 -867 -6,488 -32.81%
NP 23,553 0 3,292 27,099 27,995 24,231 20,409 12.12%
-
NP to SH 23,250 0 3,312 26,679 27,545 23,425 19,536 14.91%
-
Tax Rate 14.34% - 87.85% 16.41% 18.32% 3.45% 24.12% -
Total Cost 174,447 0 123,657 133,567 127,433 101,451 126,644 29.14%
-
Net Worth 714,951 0 690,467 735,292 729,463 703,876 486,992 35.88%
Dividend
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 28,147 - - 14,086 - 28,155 - -
Div Payout % 121.07% - - 52.80% - 120.19% - -
Equity
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 714,951 0 690,467 735,292 729,463 703,876 486,992 35.88%
NOSH 281,476 280,677 280,677 281,721 281,646 281,550 281,498 -0.00%
Ratio Analysis
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.90% 0.00% 2.59% 16.87% 18.01% 19.28% 13.88% -
ROE 3.25% 0.00% 0.48% 3.63% 3.78% 3.33% 4.01% -
Per Share
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 70.34 0.00 45.23 57.03 55.19 44.64 52.24 26.82%
EPS 8.26 0.00 1.18 9.47 9.78 8.32 6.94 14.92%
DPS 10.00 0.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 2.54 0.00 2.46 2.61 2.59 2.50 1.73 35.89%
Adjusted Per Share Value based on latest NOSH - 281,721
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 23.43 0.00 15.02 19.02 18.40 14.88 17.40 26.82%
EPS 2.75 0.00 0.39 3.16 3.26 2.77 2.31 14.94%
DPS 3.33 0.00 0.00 1.67 0.00 3.33 0.00 -
NAPS 0.8462 0.00 0.8172 0.8703 0.8634 0.8331 0.5764 35.88%
Price Multiplier on Financial Quarter End Date
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 31/01/07 29/12/06 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 4.00 2.78 2.15 1.91 2.25 1.69 1.65 -
P/RPS 5.69 0.00 4.75 3.35 4.08 3.79 3.16 59.95%
P/EPS 48.43 0.00 182.20 20.17 23.01 20.31 23.78 76.48%
EY 2.07 0.00 0.55 4.96 4.35 4.92 4.21 -43.27%
DY 2.50 0.00 0.00 2.62 0.00 5.92 0.00 -
P/NAPS 1.57 0.00 0.87 0.73 0.87 0.68 0.95 49.36%
Price Multiplier on Announcement Date
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/03/07 - 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 -
Price 4.50 0.00 2.70 2.00 1.90 2.00 1.62 -
P/RPS 6.40 0.00 5.97 3.51 3.44 4.48 3.10 78.41%
P/EPS 54.48 0.00 228.81 21.12 19.43 24.04 23.34 96.80%
EY 1.84 0.00 0.44 4.74 5.15 4.16 4.28 -49.04%
DY 2.22 0.00 0.00 2.50 0.00 5.00 0.00 -
P/NAPS 1.77 0.00 1.10 0.77 0.73 0.80 0.94 65.77%

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