[ZELAN] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -67.92%
YoY- 439.82%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 257,189 160,666 147,559 140,686 82 0 1,963 125.28%
PBT 57,210 32,418 28,050 22,868 3,181 1,135 49,756 2.35%
Tax -6,333 -5,319 -6,859 -8,525 -524 239 -6,963 -1.56%
NP 50,877 27,099 21,191 14,343 2,657 1,374 42,793 2.92%
-
NP to SH 50,400 26,679 20,879 14,343 2,657 1,374 42,793 2.76%
-
Tax Rate 11.07% 16.41% 24.45% 37.28% 16.47% -21.06% 13.99% -
Total Cost 206,312 133,567 126,368 126,343 -2,575 -1,374 -40,830 -
-
Net Worth 1,013,631 735,292 487,458 431,135 244,022 242,431 289,660 23.20%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 40,826 14,086 14,088 - - - - -
Div Payout % 81.01% 52.80% 67.48% - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,013,631 735,292 487,458 431,135 244,022 242,431 289,660 23.20%
NOSH 563,128 281,721 281,767 281,787 61,934 61,844 61,893 44.46%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 19.78% 16.87% 14.36% 10.20% 3,240.24% 0.00% 2,179.98% -
ROE 4.97% 3.63% 4.28% 3.33% 1.09% 0.57% 14.77% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 45.67 57.03 52.37 49.93 0.13 0.00 3.17 55.95%
EPS 8.95 9.47 7.41 5.09 4.29 2.22 69.14 -28.86%
DPS 7.25 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.61 1.73 1.53 3.94 3.92 4.68 -14.71%
Adjusted Per Share Value based on latest NOSH - 281,787
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 30.44 19.02 17.46 16.65 0.01 0.00 0.23 125.66%
EPS 5.97 3.16 2.47 1.70 0.31 0.16 5.06 2.79%
DPS 4.83 1.67 1.67 0.00 0.00 0.00 0.00 -
NAPS 1.1997 0.8703 0.5769 0.5103 0.2888 0.2869 0.3428 23.20%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 5.65 1.91 1.38 1.61 1.91 1.28 1.41 -
P/RPS 12.37 3.35 2.64 3.22 1,442.63 0.00 44.46 -19.19%
P/EPS 63.13 20.17 18.62 31.63 44.52 57.61 2.04 77.14%
EY 1.58 4.96 5.37 3.16 2.25 1.74 49.04 -43.57%
DY 1.28 2.62 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.73 0.80 1.05 0.48 0.33 0.30 47.87%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 -
Price 6.25 2.00 1.57 1.40 1.92 1.05 1.15 -
P/RPS 13.68 3.51 3.00 2.80 1,450.18 0.00 36.26 -14.98%
P/EPS 69.83 21.12 21.19 27.50 44.76 47.26 1.66 86.43%
EY 1.43 4.74 4.72 3.64 2.23 2.12 60.12 -46.35%
DY 1.16 2.50 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 0.77 0.91 0.92 0.49 0.27 0.25 54.99%

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