[ZELAN] QoQ TTM Result on 31-Jan-2006 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 2.3%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 568,725 588,829 575,722 554,007 585,059 616,362 609,489 -4.49%
PBT 118,883 118,685 114,317 103,007 107,326 107,309 102,127 10.62%
Tax -36,266 -18,951 -20,491 -20,856 -27,784 -31,076 -32,742 7.03%
NP 82,617 99,734 93,826 82,151 79,542 76,233 69,385 12.30%
-
NP to SH 80,961 97,185 91,385 80,160 78,357 75,921 69,385 10.80%
-
Tax Rate 30.51% 15.97% 17.92% 20.25% 25.89% 28.96% 32.06% -
Total Cost 486,108 489,095 481,896 471,856 505,517 540,129 540,104 -6.76%
-
Net Worth 561,355 563,442 729,463 703,876 486,992 487,458 487,626 9.81%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 35,198 35,198 42,243 42,243 36,611 36,611 22,522 34.56%
Div Payout % 43.48% 36.22% 46.23% 52.70% 46.72% 48.22% 32.46% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 561,355 563,442 729,463 703,876 486,992 487,458 487,626 9.81%
NOSH 280,677 281,721 281,646 281,550 281,498 281,767 281,865 -0.28%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 14.53% 16.94% 16.30% 14.83% 13.60% 12.37% 11.38% -
ROE 14.42% 17.25% 12.53% 11.39% 16.09% 15.57% 14.23% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 202.63 209.01 204.41 196.77 207.84 218.75 216.23 -4.22%
EPS 28.84 34.50 32.45 28.47 27.84 26.94 24.62 11.09%
DPS 12.50 12.50 15.00 15.00 13.00 13.00 8.00 34.54%
NAPS 2.00 2.00 2.59 2.50 1.73 1.73 1.73 10.12%
Adjusted Per Share Value based on latest NOSH - 281,550
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 67.31 69.69 68.14 65.57 69.24 72.95 72.14 -4.50%
EPS 9.58 11.50 10.82 9.49 9.27 8.99 8.21 10.80%
DPS 4.17 4.17 5.00 5.00 4.33 4.33 2.67 34.50%
NAPS 0.6644 0.6669 0.8634 0.8331 0.5764 0.5769 0.5771 9.81%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.15 1.91 2.25 1.69 1.65 1.38 1.41 -
P/RPS 1.06 0.91 1.10 0.86 0.79 0.63 0.65 38.42%
P/EPS 7.45 5.54 6.93 5.94 5.93 5.12 5.73 19.06%
EY 13.42 18.06 14.42 16.85 16.87 19.53 17.46 -16.05%
DY 5.81 6.54 6.67 8.88 7.88 9.42 5.67 1.63%
P/NAPS 1.08 0.96 0.87 0.68 0.95 0.80 0.82 20.09%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 -
Price 2.70 2.00 1.90 2.00 1.62 1.57 1.38 -
P/RPS 1.33 0.96 0.93 1.02 0.78 0.72 0.64 62.63%
P/EPS 9.36 5.80 5.86 7.02 5.82 5.83 5.61 40.54%
EY 10.68 17.25 17.08 14.24 17.18 17.16 17.84 -28.90%
DY 4.63 6.25 7.89 7.50 8.02 8.28 5.80 -13.91%
P/NAPS 1.35 1.00 0.73 0.80 0.94 0.91 0.80 41.60%

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