[ZELAN] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 19.22%
YoY- 55261.29%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 147,559 133,713 156,734 178,356 140,686 127,494 87,710 41.49%
PBT 28,050 22,962 29,417 26,880 22,868 52,101 22,559 15.64%
Tax -6,859 -6,642 -7,795 -9,780 -8,525 -7,388 -5,139 21.24%
NP 21,191 16,320 21,622 17,100 14,343 44,713 17,420 13.96%
-
NP to SH 20,879 16,320 21,622 17,100 14,343 44,713 17,420 12.84%
-
Tax Rate 24.45% 28.93% 26.50% 36.38% 37.28% 14.18% 22.78% -
Total Cost 126,368 117,393 135,112 161,256 126,343 82,781 70,290 47.90%
-
Net Worth 487,458 487,626 470,165 447,924 431,135 405,457 164,800 106.19%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 14,088 - 22,522 - - - 4,882 102.82%
Div Payout % 67.48% - 104.17% - - - 28.03% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 487,458 487,626 470,165 447,924 431,135 405,457 164,800 106.19%
NOSH 281,767 281,865 281,536 281,713 281,787 281,568 122,074 74.74%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 14.36% 12.21% 13.80% 9.59% 10.20% 35.07% 19.86% -
ROE 4.28% 3.35% 4.60% 3.82% 3.33% 11.03% 10.57% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 52.37 47.44 55.67 63.31 49.93 45.28 71.85 -19.02%
EPS 7.41 5.79 7.68 6.07 5.09 15.88 14.27 -35.42%
DPS 5.00 0.00 8.00 0.00 0.00 0.00 4.00 16.05%
NAPS 1.73 1.73 1.67 1.59 1.53 1.44 1.35 17.99%
Adjusted Per Share Value based on latest NOSH - 281,713
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 17.46 15.83 18.55 21.11 16.65 15.09 10.38 41.48%
EPS 2.47 1.93 2.56 2.02 1.70 5.29 2.06 12.87%
DPS 1.67 0.00 2.67 0.00 0.00 0.00 0.58 102.52%
NAPS 0.5769 0.5771 0.5565 0.5301 0.5103 0.4799 0.195 106.22%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.38 1.41 1.44 1.22 1.61 1.50 1.40 -
P/RPS 2.64 2.97 2.59 1.93 3.22 3.31 1.95 22.40%
P/EPS 18.62 24.35 18.75 20.10 31.63 9.45 9.81 53.35%
EY 5.37 4.11 5.33 4.98 3.16 10.59 10.19 -34.78%
DY 3.62 0.00 5.56 0.00 0.00 0.00 2.86 17.02%
P/NAPS 0.80 0.82 0.86 0.77 1.05 1.04 1.04 -16.06%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 25/03/04 -
Price 1.57 1.38 1.49 1.38 1.40 1.45 1.84 -
P/RPS 3.00 2.91 2.68 2.18 2.80 3.20 2.56 11.16%
P/EPS 21.19 23.83 19.40 22.73 27.50 9.13 12.89 39.33%
EY 4.72 4.20 5.15 4.40 3.64 10.95 7.76 -28.23%
DY 3.18 0.00 5.37 0.00 0.00 0.00 2.17 29.04%
P/NAPS 0.91 0.80 0.89 0.87 0.92 1.01 1.36 -23.51%

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