[ZELAN] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 13.97%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 2,149,776 958,314 632,188 562,544 536,360 164 18 564.54%
PBT 157,708 203,538 133,380 102,024 149,938 20,492 38,266 25.78%
Tax -39,322 -27,612 -23,192 -27,668 -31,826 -1,560 -9,336 26.23%
NP 118,386 175,926 110,188 74,356 118,112 18,932 28,930 25.64%
-
NP to SH 96,436 174,616 108,448 74,398 118,112 18,932 28,930 21.53%
-
Tax Rate 24.93% 13.57% 17.39% 27.12% 21.23% 7.61% 24.40% -
Total Cost 2,031,390 782,388 522,000 488,188 418,248 -18,768 -28,912 -
-
Net Worth 721,016 1,013,899 735,192 487,163 430,880 243,924 242,579 19.30%
Dividend
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 56,329 84,491 28,168 28,159 - - - -
Div Payout % 58.41% 48.39% 25.97% 37.85% - - - -
Equity
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 721,016 1,013,899 735,192 487,163 430,880 243,924 242,579 19.30%
NOSH 563,650 563,277 281,683 281,597 281,621 61,909 61,882 43.03%
Ratio Analysis
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.51% 18.36% 17.43% 13.22% 22.02% 11,543.90% 160,722.22% -
ROE 13.38% 17.22% 14.75% 15.27% 27.41% 7.76% 11.93% -
Per Share
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 381.64 170.13 224.43 199.77 190.45 0.26 0.03 362.33%
EPS 17.12 31.00 38.50 26.42 41.94 30.58 46.74 -15.01%
DPS 10.00 15.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.28 1.80 2.61 1.73 1.53 3.94 3.92 -16.58%
Adjusted Per Share Value based on latest NOSH - 281,767
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 254.44 113.42 74.82 66.58 63.48 0.02 0.00 -
EPS 11.41 20.67 12.84 8.81 13.98 2.24 3.42 21.55%
DPS 6.67 10.00 3.33 3.33 0.00 0.00 0.00 -
NAPS 0.8534 1.20 0.8701 0.5766 0.51 0.2887 0.2871 19.30%
Price Multiplier on Financial Quarter End Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.41 5.65 1.91 1.38 1.61 1.91 1.28 -
P/RPS 0.37 3.32 0.85 0.69 0.85 721.02 4,400.54 -78.13%
P/EPS 8.24 18.23 4.96 5.22 3.84 6.25 2.74 19.52%
EY 12.14 5.49 20.16 19.14 26.05 16.01 36.52 -16.34%
DY 7.09 2.65 5.24 7.25 0.00 0.00 0.00 -
P/NAPS 1.10 3.14 0.73 0.80 1.05 0.48 0.33 21.53%
Price Multiplier on Announcement Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 10/11/08 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 -
Price 1.35 6.25 2.00 1.57 1.40 1.92 1.05 -
P/RPS 0.35 3.67 0.89 0.79 0.74 724.80 3,609.82 -77.62%
P/EPS 7.89 20.16 5.19 5.94 3.34 6.28 2.25 22.53%
EY 12.68 4.96 19.25 16.83 29.96 15.93 44.52 -18.41%
DY 7.41 2.40 5.00 6.37 0.00 0.00 0.00 -
P/NAPS 1.05 3.47 0.77 0.91 0.92 0.49 0.27 24.61%

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