[ZELAN] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -803.31%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 383,987 251,994 254,917 64,171 145,354 134,521 1,479,987 -20.91%
PBT 50,634 72,146 -14,158 -58,402 -121,852 -272,868 15,928 22.27%
Tax 13,686 -12,695 -4,323 -34,586 14,982 -19,676 -28,854 -
NP 64,320 59,451 -18,481 -92,988 -106,870 -292,544 -12,926 -
-
NP to SH 64,291 59,482 -18,546 -92,824 -106,850 -280,520 -127,467 -
-
Tax Rate -27.03% 17.60% - - - - 181.15% -
Total Cost 319,667 192,543 273,398 157,159 252,224 427,065 1,492,913 -23.50%
-
Net Worth 228,121 160,530 95,754 157,665 264,775 433,794 585,756 -15.12%
Dividend
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,121 160,530 95,754 157,665 264,775 433,794 585,756 -15.12%
NOSH 844,895 844,895 844,895 563,091 563,351 563,369 563,227 7.30%
Ratio Analysis
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.75% 23.59% -7.25% -144.91% -73.52% -217.47% -0.87% -
ROE 28.18% 37.05% -19.37% -58.87% -40.36% -64.67% -21.76% -
Per Share
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.45 29.83 45.26 11.40 25.80 23.88 262.77 -26.29%
EPS 7.61 7.04 -3.29 -16.48 -18.97 -49.79 -22.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.17 0.28 0.47 0.77 1.04 -20.90%
Adjusted Per Share Value based on latest NOSH - 563,091
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.45 29.82 30.17 7.59 17.20 15.92 175.16 -20.91%
EPS 7.61 7.04 -2.19 -10.99 -12.65 -33.20 -15.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.1133 0.1866 0.3134 0.5134 0.6933 -15.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/15 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.245 0.39 0.20 0.25 0.37 0.60 0.68 -
P/RPS 0.54 1.31 0.44 2.19 1.43 2.51 0.26 13.55%
P/EPS 3.22 5.54 -6.07 -1.52 -1.95 -1.20 -3.00 -
EY 31.06 18.05 -16.46 -65.94 -51.26 -82.99 -33.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.05 1.18 0.89 0.79 0.78 0.65 6.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/11/15 21/11/14 17/02/14 28/02/13 27/02/12 16/02/11 25/02/10 -
Price 0.28 0.32 0.225 0.225 0.46 0.58 0.63 -
P/RPS 0.62 1.07 0.50 1.97 1.78 2.43 0.24 17.94%
P/EPS 3.68 4.55 -6.83 -1.36 -2.43 -1.16 -2.78 -
EY 27.18 22.00 -14.63 -73.27 -41.23 -85.85 -35.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.68 1.32 0.80 0.98 0.75 0.61 9.72%

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