[ZELAN] QoQ 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- -6.43%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 160,666 155,428 125,682 147,053 147,559 133,713 156,734 1.67%
PBT 32,418 34,272 25,098 26,897 28,050 22,962 29,417 6.70%
Tax -5,319 -6,277 -867 -6,488 -6,859 -6,642 -7,795 -22.54%
NP 27,099 27,995 24,231 20,409 21,191 16,320 21,622 16.29%
-
NP to SH 26,679 27,545 23,425 19,536 20,879 16,320 21,622 15.08%
-
Tax Rate 16.41% 18.32% 3.45% 24.12% 24.45% 28.93% 26.50% -
Total Cost 133,567 127,433 101,451 126,644 126,368 117,393 135,112 -0.76%
-
Net Worth 735,292 729,463 703,876 486,992 487,458 487,626 470,165 34.84%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 14,086 - 28,155 - 14,088 - 22,522 -26.92%
Div Payout % 52.80% - 120.19% - 67.48% - 104.17% -
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 735,292 729,463 703,876 486,992 487,458 487,626 470,165 34.84%
NOSH 281,721 281,646 281,550 281,498 281,767 281,865 281,536 0.04%
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 16.87% 18.01% 19.28% 13.88% 14.36% 12.21% 13.80% -
ROE 3.63% 3.78% 3.33% 4.01% 4.28% 3.35% 4.60% -
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 57.03 55.19 44.64 52.24 52.37 47.44 55.67 1.62%
EPS 9.47 9.78 8.32 6.94 7.41 5.79 7.68 15.03%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 8.00 -26.96%
NAPS 2.61 2.59 2.50 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 19.02 18.40 14.88 17.40 17.46 15.83 18.55 1.68%
EPS 3.16 3.26 2.77 2.31 2.47 1.93 2.56 15.11%
DPS 1.67 0.00 3.33 0.00 1.67 0.00 2.67 -26.92%
NAPS 0.8703 0.8634 0.8331 0.5764 0.5769 0.5771 0.5565 34.84%
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 3.35 4.08 3.79 3.16 2.64 2.97 2.59 18.76%
P/EPS 20.17 23.01 20.31 23.78 18.62 24.35 18.75 5.00%
EY 4.96 4.35 4.92 4.21 5.37 4.11 5.33 -4.69%
DY 2.62 0.00 5.92 0.00 3.62 0.00 5.56 -39.52%
P/NAPS 0.73 0.87 0.68 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 3.51 3.44 4.48 3.10 3.00 2.91 2.68 19.76%
P/EPS 21.12 19.43 24.04 23.34 21.19 23.83 19.40 5.84%
EY 4.74 5.15 4.16 4.28 4.72 4.20 5.15 -5.39%
DY 2.50 0.00 5.00 0.00 3.18 0.00 5.37 -40.01%
P/NAPS 0.77 0.73 0.80 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