[ZELAN] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 120.61%
YoY- 166.71%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 554,007 603,270 87,792 26 7,604 12,330 9,201 97.85%
PBT 103,007 131,266 33,068 20,901 -6,080 -81,884 222,450 -12.03%
Tax -20,856 -33,488 -6,213 -5,380 -12,292 81,884 -69,856 -18.23%
NP 82,151 97,778 26,855 15,521 -18,372 0 152,594 -9.79%
-
NP to SH 80,160 97,778 26,855 15,521 -23,265 -77,561 148,841 -9.79%
-
Tax Rate 20.25% 25.51% 18.79% 25.74% - - 31.40% -
Total Cost 471,856 505,492 60,937 -15,495 25,976 12,330 -143,393 -
-
Net Worth 703,876 470,165 164,800 185,611 224,944 253,772 33,910 65.70%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 42,243 22,522 4,882 4,949 4,971 4,951 3,337 52.60%
Div Payout % 52.70% 23.03% 18.18% 31.89% 0.00% 0.00% 2.24% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 703,876 470,165 164,800 185,611 224,944 253,772 33,910 65.70%
NOSH 281,550 281,536 122,074 61,870 62,139 61,895 41,304 37.65%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.83% 16.21% 30.59% 59,696.15% -241.61% 0.00% 1,658.45% -
ROE 11.39% 20.80% 16.30% 8.36% -10.34% -30.56% 438.92% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 196.77 214.28 71.92 0.04 12.24 19.92 22.28 43.72%
EPS 28.47 34.73 22.00 25.09 -37.44 -125.31 360.35 -34.46%
DPS 15.00 8.00 4.00 8.00 8.00 8.00 8.08 10.85%
NAPS 2.50 1.67 1.35 3.00 3.62 4.10 0.821 20.37%
Adjusted Per Share Value based on latest NOSH - 61,870
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 65.57 71.40 10.39 0.00 0.90 1.46 1.09 97.82%
EPS 9.49 11.57 3.18 1.84 -2.75 -9.18 17.62 -9.79%
DPS 5.00 2.67 0.58 0.59 0.59 0.59 0.39 52.92%
NAPS 0.8331 0.5565 0.195 0.2197 0.2662 0.3004 0.0401 65.72%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.69 1.44 1.40 0.96 1.57 1.61 3.15 -
P/RPS 0.86 0.67 1.95 2,284.45 12.83 8.08 14.14 -37.26%
P/EPS 5.94 4.15 6.36 3.83 -4.19 -1.28 0.87 37.69%
EY 16.85 24.12 15.71 26.13 -23.85 -77.83 114.40 -27.30%
DY 8.88 5.56 2.86 8.33 5.10 4.97 2.57 22.93%
P/NAPS 0.68 0.86 1.04 0.32 0.43 0.39 3.84 -25.04%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 - - -
Price 2.00 1.49 1.84 0.87 1.60 0.00 0.00 -
P/RPS 1.02 0.70 2.56 2,070.28 13.08 0.00 0.00 -
P/EPS 7.02 4.29 8.36 3.47 -4.27 0.00 0.00 -
EY 14.24 23.31 11.96 28.83 -23.40 0.00 0.00 -
DY 7.50 5.37 2.17 9.20 5.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.36 0.29 0.44 0.00 0.00 -

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