[ZELAN] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 19.21%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
Revenue 842,938 893,826 677,157 546,917 485,615 443,043 568,725 40.09%
PBT 139,498 155,786 129,265 99,150 87,009 93,785 118,883 14.68%
Tax -23,955 -25,472 -17,749 -35,219 -33,065 -35,399 -36,266 -29.90%
NP 115,543 130,314 111,516 63,931 53,944 58,386 82,617 33.29%
-
NP to SH 112,808 128,407 110,558 63,470 53,241 57,536 80,961 32.87%
-
Tax Rate 17.17% 16.35% 13.73% 35.52% 38.00% 37.74% 30.51% -
Total Cost 727,395 763,512 565,641 482,986 431,671 384,657 486,108 41.24%
-
Net Worth 990,129 996,616 1,013,631 751,957 714,951 0 561,355 62.61%
Dividend
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
Div 40,826 68,974 68,974 28,147 35,190 7,043 35,198 13.55%
Div Payout % 36.19% 53.72% 62.39% 44.35% 66.10% 12.24% 43.48% -
Equity
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
Net Worth 990,129 996,616 1,013,631 751,957 714,951 0 561,355 62.61%
NOSH 562,573 563,059 563,128 281,632 281,476 280,677 280,677 81.43%
Ratio Analysis
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
NP Margin 13.71% 14.58% 16.47% 11.69% 11.11% 13.18% 14.53% -
ROE 11.39% 12.88% 10.91% 8.44% 7.45% 0.00% 14.42% -
Per Share
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 149.84 158.74 120.25 194.20 172.52 157.85 202.63 -22.78%
EPS 20.05 22.81 19.63 22.54 18.91 20.50 28.84 -26.76%
DPS 7.26 12.25 12.25 10.00 12.50 2.50 12.50 -37.22%
NAPS 1.76 1.77 1.80 2.67 2.54 0.00 2.00 -10.37%
Adjusted Per Share Value based on latest NOSH - 281,632
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 99.77 105.79 80.14 64.73 57.47 52.44 67.31 40.10%
EPS 13.35 15.20 13.09 7.51 6.30 6.81 9.58 32.88%
DPS 4.83 8.16 8.16 3.33 4.16 0.83 4.17 13.41%
NAPS 1.1719 1.1795 1.1997 0.89 0.8462 0.00 0.6644 62.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
Date 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 31/10/06 -
Price 5.45 6.00 5.65 5.90 4.00 2.78 2.15 -
P/RPS 3.64 3.78 4.70 3.04 2.32 1.76 1.06 187.78%
P/EPS 27.18 26.31 28.78 26.18 21.15 13.56 7.45 203.11%
EY 3.68 3.80 3.47 3.82 4.73 7.37 13.42 -66.99%
DY 1.33 2.04 2.17 1.69 3.13 0.90 5.81 -71.72%
P/NAPS 3.10 3.39 3.14 2.21 1.57 0.00 1.08 146.81%
Price Multiplier on Announcement Date
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 CAGR
Date 26/02/08 17/12/07 - - - - 19/12/06 -
Price 3.48 5.60 0.00 0.00 0.00 0.00 2.70 -
P/RPS 2.32 3.53 0.00 0.00 0.00 0.00 1.33 61.07%
P/EPS 17.35 24.56 0.00 0.00 0.00 0.00 9.36 69.68%
EY 5.76 4.07 0.00 0.00 0.00 0.00 10.68 -41.08%
DY 2.09 2.19 0.00 0.00 0.00 0.00 4.63 -49.41%
P/NAPS 1.98 3.16 0.00 0.00 0.00 0.00 1.35 38.83%

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