[ZELAN] QoQ TTM Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
TTM Result
Revenue	2,008,224	2,012,793	1,752,824	1,492,367	1,151,794	842,938	893,826	77.09%
YoY %	-0.23%	14.83%	17.45%	29.57%	36.64%	-5.69%	-	-
Horiz. %	224.68%	225.19%	196.10%	166.96%	128.86%	94.31%	100.00%	-
PBT	16,503	-6,845	135,787	128,330	140,664	139,498	155,786	-79.50%
YoY %	341.10%	-105.04%	5.81%	-8.77%	0.84%	-10.46%	-	-
Horiz. %	10.59%	-4.39%	87.16%	82.38%	90.29%	89.54%	100.00%	-
Tax	-29,948	-28,753	-31,779	-32,689	-26,174	-23,955	-25,472	12.10%
YoY %	-4.16%	9.52%	2.78%	-24.89%	-9.26%	5.96%	-	-
Horiz. %	117.57%	112.88%	124.76%	128.33%	102.76%	94.04%	100.00%	-
NP	-13,445	-35,598	104,008	95,641	114,490	115,543	130,314	-
YoY %	62.23%	-134.23%	8.75%	-16.46%	-0.91%	-11.33%	-	-
Horiz. %	-10.32%	-27.32%	79.81%	73.39%	87.86%	88.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-137,227	-49,562	85,991	81,914	106,022	112,808	128,407	-
YoY %	-176.88%	-157.64%	4.98%	-22.74%	-6.02%	-12.15%	-	-
Horiz. %	-106.87%	-38.60%	66.97%	63.79%	82.57%	87.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	181.47%	-	23.40%	25.47%	18.61%	17.17%	16.35%	-
YoY %	0.00%	-	-8.13%	36.86%	8.39%	5.02%	-	-
Horiz. %	1,109.91%	-	143.12%	155.78%	113.82%	105.02%	100.00%	-
Total Cost	2,021,669	2,048,391	1,648,816	1,396,726	1,037,304	727,395	763,512	98.86%
YoY %	-1.30%	24.23%	18.05%	34.65%	42.61%	-4.73%	-	-
Horiz. %	264.79%	268.29%	215.95%	182.93%	135.86%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	467,684	422,397	721,472	765,677	816,390	990,129	996,616	-41.38%
YoY %	10.72%	-41.45%	-5.77%	-6.21%	-17.55%	-0.65%	-	-
Horiz. %	46.93%	42.38%	72.39%	76.83%	81.92%	99.35%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Dividend
Div	28,182	64,779	64,779	36,596	77,423	40,826	68,974	-46.84%
YoY %	-56.50%	0.00%	77.01%	-52.73%	89.64%	-40.81%	-	-
Horiz. %	40.86%	93.92%	93.92%	53.06%	112.25%	59.19%	100.00%	-
Div Payout %	0.00%	0.00%	75.33%	44.68%	73.03%	36.19%	53.72%	-
YoY %	0.00%	0.00%	68.60%	-38.82%	101.80%	-32.63%	-	-
Horiz. %	0.00%	0.00%	140.23%	83.17%	135.95%	67.37%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Equity
Net Worth	467,684	422,397	721,472	765,677	816,390	990,129	996,616	-41.38%
YoY %	10.72%	-41.45%	-5.77%	-6.21%	-17.55%	-0.65%	-	-
Horiz. %	46.93%	42.38%	72.39%	76.83%	81.92%	99.35%	100.00%	-
NOSH	563,475	563,196	563,650	562,997	563,028	562,573	563,059	0.05%
YoY %	0.05%	-0.08%	0.12%	-0.01%	0.08%	-0.09%	-	-
Horiz. %	100.07%	100.02%	100.10%	99.99%	99.99%	99.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Ratio Analysis
NP Margin	-0.67%	-1.77%	5.93%	6.41%	9.94%	13.71%	14.58%	-
YoY %	62.15%	-129.85%	-7.49%	-35.51%	-27.50%	-5.97%	-	-
Horiz. %	-4.60%	-12.14%	40.67%	43.96%	68.18%	94.03%	100.00%	-
ROE	-29.34%	-11.73%	11.92%	10.70%	12.99%	11.39%	12.88%	-
YoY %	-150.13%	-198.41%	11.40%	-17.63%	14.05%	-11.57%	-	-
Horiz. %	-227.80%	-91.07%	92.55%	83.07%	100.85%	88.43%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Per Share
RPS	356.40	357.39	310.98	265.08	204.57	149.84	158.74	77.00%
YoY %	-0.28%	14.92%	17.32%	29.58%	36.53%	-5.61%	-	-
Horiz. %	224.52%	225.14%	195.91%	166.99%	128.87%	94.39%	100.00%	-
EPS	-24.35	-8.80	15.26	14.55	18.83	20.05	22.81	-
YoY %	-176.70%	-157.67%	4.88%	-22.73%	-6.08%	-12.10%	-	-
Horiz. %	-106.75%	-38.58%	66.90%	63.79%	82.55%	87.90%	100.00%	-
DPS	5.00	11.50	11.50	6.50	13.75	7.26	12.25	-46.88%
YoY %	-56.52%	0.00%	76.92%	-52.73%	89.39%	-40.73%	-	-
Horiz. %	40.82%	93.88%	93.88%	53.06%	112.24%	59.27%	100.00%	-
NAPS	0.83	0.75	1.28	1.36	1.45	1.76	1.77	-41.41%
YoY %	10.67%	-41.41%	-5.88%	-6.21%	-17.61%	-0.56%	-	-
Horiz. %	46.89%	42.37%	72.32%	76.84%	81.92%	99.44%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 562,997
RPS	237.68	238.22	207.45	176.63	136.32	99.77	105.79	77.08%
YoY %	-0.23%	14.83%	17.45%	29.57%	36.63%	-5.69%	-	-
Horiz. %	224.67%	225.18%	196.10%	166.96%	128.86%	94.31%	100.00%	-
EPS	-16.24	-5.87	10.18	9.69	12.55	13.35	15.20	-
YoY %	-176.66%	-157.66%	5.06%	-22.79%	-5.99%	-12.17%	-	-
Horiz. %	-106.84%	-38.62%	66.97%	63.75%	82.57%	87.83%	100.00%	-
DPS	3.34	7.67	7.67	4.33	9.16	4.83	8.16	-46.77%
YoY %	-56.45%	0.00%	77.14%	-52.73%	89.65%	-40.81%	-	-
Horiz. %	40.93%	94.00%	94.00%	53.06%	112.25%	59.19%	100.00%	-
NAPS	0.5535	0.4999	0.8539	0.9062	0.9662	1.1719	1.1795	-41.38%
YoY %	10.72%	-41.46%	-5.77%	-6.21%	-17.55%	-0.64%	-	-
Horiz. %	46.93%	42.38%	72.40%	76.83%	81.92%	99.36%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	-
Price	0.56	0.88	1.41	2.07	2.55	5.45	6.00	-
P/RPS	0.16	0.25	0.45	0.78	1.25	3.64	3.78	-89.27%
YoY %	-36.00%	-44.44%	-42.31%	-37.60%	-65.66%	-3.70%	-	-
Horiz. %	4.23%	6.61%	11.90%	20.63%	33.07%	96.30%	100.00%	-
P/EPS	-2.30	-10.00	9.24	14.23	13.54	27.18	26.31	-
YoY %	77.00%	-208.23%	-35.07%	5.10%	-50.18%	3.31%	-	-
Horiz. %	-8.74%	-38.01%	35.12%	54.09%	51.46%	103.31%	100.00%	-
EY	-43.49	-10.00	10.82	7.03	7.38	3.68	3.80	-
YoY %	-334.90%	-192.42%	53.91%	-4.74%	100.54%	-3.16%	-	-
Horiz. %	-1,144.47%	-263.16%	284.74%	185.00%	194.21%	96.84%	100.00%	-
DY	8.93	13.07	8.16	3.14	5.39	1.33	2.04	183.59%
YoY %	-31.68%	60.17%	159.87%	-41.74%	305.26%	-34.80%	-	-
Horiz. %	437.75%	640.69%	400.00%	153.92%	264.22%	65.20%	100.00%	-
P/NAPS	0.67	1.17	1.10	1.52	1.76	3.10	3.39	-68.16%
YoY %	-42.74%	6.36%	-27.63%	-13.64%	-43.23%	-8.55%	-	-
Horiz. %	19.76%	34.51%	32.45%	44.84%	51.92%	91.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	10/11/08	25/08/08	29/05/08	26/02/08	17/12/07	-
Price	1.00	0.80	1.35	1.78	2.67	3.48	5.60	-
P/RPS	0.28	0.22	0.43	0.67	1.31	2.32	3.53	-83.29%
YoY %	27.27%	-48.84%	-35.82%	-48.85%	-43.53%	-34.28%	-	-
Horiz. %	7.93%	6.23%	12.18%	18.98%	37.11%	65.72%	100.00%	-
P/EPS	-4.11	-9.09	8.85	12.23	14.18	17.35	24.56	-
YoY %	54.79%	-202.71%	-27.64%	-13.75%	-18.27%	-29.36%	-	-
Horiz. %	-16.73%	-37.01%	36.03%	49.80%	57.74%	70.64%	100.00%	-
EY	-24.35	-11.00	11.30	8.17	7.05	5.76	4.07	-
YoY %	-121.36%	-197.35%	38.31%	15.89%	22.40%	41.52%	-	-
Horiz. %	-598.28%	-270.27%	277.64%	200.74%	173.22%	141.52%	100.00%	-
DY	5.00	14.38	8.52	3.65	5.15	2.09	2.19	79.10%
YoY %	-65.23%	68.78%	133.42%	-29.13%	146.41%	-4.57%	-	-
Horiz. %	228.31%	656.62%	389.04%	166.67%	235.16%	95.43%	100.00%	-
P/NAPS	1.20	1.07	1.05	1.31	1.84	1.98	3.16	-49.51%
YoY %	12.15%	1.90%	-19.85%	-28.80%	-7.07%	-37.34%	-	-
Horiz. %	37.97%	33.86%	33.23%	41.46%	58.23%	62.66%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

944

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

368

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

321

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More