[ZELAN] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 4.49%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 585,059 616,362 609,489 603,270 534,246 355,890 215,286 94.38%
PBT 107,326 107,309 102,127 131,266 124,408 97,791 78,104 23.52%
Tax -27,784 -31,076 -32,742 -33,488 -30,832 -21,346 -13,345 62.83%
NP 79,542 76,233 69,385 97,778 93,576 76,445 64,759 14.64%
-
NP to SH 78,357 75,921 69,385 97,778 93,576 76,445 64,759 13.51%
-
Tax Rate 25.89% 28.96% 32.06% 25.51% 24.78% 21.83% 17.09% -
Total Cost 505,517 540,129 540,104 505,492 440,670 279,445 150,527 123.76%
-
Net Worth 486,992 487,458 487,626 470,165 447,924 431,135 405,457 12.95%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 36,611 36,611 22,522 22,522 4,882 4,882 4,882 281.72%
Div Payout % 46.72% 48.22% 32.46% 23.03% 5.22% 6.39% 7.54% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 486,992 487,458 487,626 470,165 447,924 431,135 405,457 12.95%
NOSH 281,498 281,767 281,865 281,536 281,713 281,787 281,568 -0.01%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 13.60% 12.37% 11.38% 16.21% 17.52% 21.48% 30.08% -
ROE 16.09% 15.57% 14.23% 20.80% 20.89% 17.73% 15.97% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 207.84 218.75 216.23 214.28 189.64 126.30 76.46 94.41%
EPS 27.84 26.94 24.62 34.73 33.22 27.13 23.00 13.53%
DPS 13.00 13.00 8.00 8.00 1.73 1.73 1.73 282.23%
NAPS 1.73 1.73 1.73 1.67 1.59 1.53 1.44 12.97%
Adjusted Per Share Value based on latest NOSH - 281,536
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 69.24 72.95 72.14 71.40 63.23 42.12 25.48 94.37%
EPS 9.27 8.99 8.21 11.57 11.08 9.05 7.66 13.52%
DPS 4.33 4.33 2.67 2.67 0.58 0.58 0.58 280.58%
NAPS 0.5764 0.5769 0.5771 0.5565 0.5301 0.5103 0.4799 12.95%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.65 1.38 1.41 1.44 1.22 1.61 1.50 -
P/RPS 0.79 0.63 0.65 0.67 0.64 1.27 1.96 -45.34%
P/EPS 5.93 5.12 5.73 4.15 3.67 5.93 6.52 -6.11%
EY 16.87 19.53 17.46 24.12 27.23 16.85 15.33 6.57%
DY 7.88 9.42 5.67 5.56 1.42 1.08 1.16 257.43%
P/NAPS 0.95 0.80 0.82 0.86 0.77 1.05 1.04 -5.84%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 -
Price 1.62 1.57 1.38 1.49 1.38 1.40 1.45 -
P/RPS 0.78 0.72 0.64 0.70 0.73 1.11 1.90 -44.67%
P/EPS 5.82 5.83 5.61 4.29 4.15 5.16 6.30 -5.13%
EY 17.18 17.16 17.84 23.31 24.07 19.38 15.86 5.45%
DY 8.02 8.28 5.80 5.37 1.26 1.24 1.20 253.58%
P/NAPS 0.94 0.91 0.80 0.89 0.87 0.92 1.01 -4.66%

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