[ZELAN] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -29.16%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 51,529 49,526 51,929 51,380 46,790 57,437 80,765 -25.90%
PBT 40,530 42,357 41,052 9,040 9,608 9,781 5,548 276.95%
Tax -6,117 -5,661 -5,745 -4,023 -2,492 -3,077 -2,879 65.34%
NP 34,413 36,696 35,307 5,017 7,116 6,704 2,669 450.71%
-
NP to SH 34,429 36,667 35,318 5,036 7,109 6,734 2,661 451.98%
-
Tax Rate 15.09% 13.36% 13.99% 44.50% 25.94% 31.46% 51.89% -
Total Cost 17,116 12,830 16,622 46,363 39,674 50,733 78,096 -63.68%
-
Net Worth 101,387 92,938 84,492 50,695 42,246 50,693 50,695 58.80%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 101,387 92,938 84,492 50,695 42,246 50,693 50,695 58.80%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 66.78% 74.09% 67.99% 9.76% 15.21% 11.67% 3.30% -
ROE 33.96% 39.45% 41.80% 9.93% 16.83% 13.28% 5.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.10 5.86 6.15 6.08 5.54 6.80 9.56 -25.90%
EPS 4.07 4.34 4.18 0.60 0.84 0.80 0.31 457.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.06 0.05 0.06 0.06 58.80%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.10 5.86 6.15 6.08 5.54 6.80 9.56 -25.90%
EPS 4.07 4.34 4.18 0.60 0.84 0.80 0.31 457.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.06 0.05 0.06 0.06 58.80%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.115 0.11 0.115 0.11 0.06 0.045 0.085 -
P/RPS 1.89 1.88 1.87 1.81 1.08 0.66 0.89 65.29%
P/EPS 2.82 2.53 2.75 18.46 7.13 5.65 26.99 -77.84%
EY 35.43 39.45 36.35 5.42 14.02 17.71 3.71 350.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.15 1.83 1.20 0.75 1.42 -22.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 21/06/21 06/04/21 24/11/20 28/08/20 15/07/20 28/02/20 -
Price 0.135 0.13 0.12 0.105 0.12 0.085 0.07 -
P/RPS 2.21 2.22 1.95 1.73 2.17 1.25 0.73 109.41%
P/EPS 3.31 3.00 2.87 17.62 14.26 10.66 22.23 -71.93%
EY 30.18 33.38 34.83 5.68 7.01 9.38 4.50 256.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.20 1.75 2.40 1.42 1.17 -2.29%

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