[ZELAN] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -29.04%
YoY- 7.14%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,492,367 546,917 575,722 609,489 215,286 17 4,906 152.51%
PBT 128,330 99,150 114,317 102,127 78,104 9,968 18,156 37.27%
Tax -32,689 -35,219 -20,491 -32,742 -13,345 -729 -23,437 5.53%
NP 95,641 63,931 93,826 69,385 64,759 9,239 -5,281 -
-
NP to SH 81,914 63,470 91,385 69,385 64,759 9,239 -5,281 -
-
Tax Rate 25.47% 35.52% 17.92% 32.06% 17.09% 7.31% 129.09% -
Total Cost 1,396,726 482,986 481,896 540,104 150,527 -9,222 10,187 121.93%
-
Net Worth 765,677 751,957 729,463 487,626 405,457 185,700 185,717 25.79%
Dividend
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 36,596 28,147 42,243 22,522 4,882 4,949 4,971 38.18%
Div Payout % 44.68% 44.35% 46.23% 32.46% 7.54% 53.57% 0.00% -
Equity
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 765,677 751,957 729,463 487,626 405,457 185,700 185,717 25.79%
NOSH 562,997 281,632 281,646 281,865 281,568 61,900 61,905 42.99%
Ratio Analysis
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.41% 11.69% 16.30% 11.38% 30.08% 54,347.06% -107.64% -
ROE 10.70% 8.44% 12.53% 14.23% 15.97% 4.98% -2.84% -
Per Share
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 265.08 194.20 204.41 216.23 76.46 0.03 7.92 76.60%
EPS 14.55 22.54 32.45 24.62 23.00 14.93 -8.53 -
DPS 6.50 10.00 15.00 8.00 1.73 8.00 8.00 -3.30%
NAPS 1.36 2.67 2.59 1.73 1.44 3.00 3.00 -12.02%
Adjusted Per Share Value based on latest NOSH - 281,865
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 176.63 64.73 68.14 72.14 25.48 0.00 0.58 152.55%
EPS 9.69 7.51 10.82 8.21 7.66 1.09 -0.63 -
DPS 4.33 3.33 5.00 2.67 0.58 0.59 0.59 38.11%
NAPS 0.9062 0.89 0.8634 0.5771 0.4799 0.2198 0.2198 25.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.07 5.90 2.25 1.41 1.50 0.89 1.75 -
P/RPS 0.78 3.04 1.10 0.65 1.96 3,240.65 22.08 -41.81%
P/EPS 14.23 26.18 6.93 5.73 6.52 5.96 -20.51 -
EY 7.03 3.82 14.42 17.46 15.33 16.77 -4.87 -
DY 3.14 1.69 6.67 5.67 1.16 8.99 4.57 -5.89%
P/NAPS 1.52 2.21 0.87 0.82 1.04 0.30 0.58 16.89%
Price Multiplier on Announcement Date
30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/08/08 - 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 -
Price 1.78 0.00 1.90 1.38 1.45 1.23 1.48 -
P/RPS 0.67 0.00 0.93 0.64 1.90 4,478.65 18.68 -41.67%
P/EPS 12.23 0.00 5.86 5.61 6.30 8.24 -17.35 -
EY 8.17 0.00 17.08 17.84 15.86 12.13 -5.76 -
DY 3.65 0.00 7.89 5.80 1.20 6.50 5.41 -6.17%
P/NAPS 1.31 0.00 0.73 0.80 1.01 0.41 0.49 17.27%

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