[ZELAN] YoY TTM 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- 9.42%
YoY- -0.69%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,752,824 677,157 588,829 616,362 355,890 99 2,943 181.55%
PBT 135,787 129,265 118,685 107,309 97,791 12,014 -30,465 -
Tax -31,779 -17,749 -18,951 -31,076 -21,346 -1,492 -16,235 11.49%
NP 104,008 111,516 99,734 76,233 76,445 10,522 -46,700 -
-
NP to SH 85,991 110,558 97,185 75,921 76,445 10,522 -46,700 -
-
Tax Rate 23.40% 13.73% 15.97% 28.96% 21.83% 12.42% - -
Total Cost 1,648,816 565,641 489,095 540,129 279,445 -10,423 49,643 76.38%
-
Net Worth 721,472 1,013,631 563,442 487,458 431,135 185,804 242,431 19.32%
Dividend
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 64,779 68,974 35,198 36,611 4,882 4,949 4,971 51.57%
Div Payout % 75.33% 62.39% 36.22% 48.22% 6.39% 47.04% 0.00% -
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 721,472 1,013,631 563,442 487,458 431,135 185,804 242,431 19.32%
NOSH 563,650 563,128 281,721 281,767 281,787 61,934 61,844 43.04%
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 5.93% 16.47% 16.94% 12.37% 21.48% 10,628.28% -1,586.82% -
ROE 11.92% 10.91% 17.25% 15.57% 17.73% 5.66% -19.26% -
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 310.98 120.25 209.01 218.75 126.30 0.16 4.76 96.81%
EPS 15.26 19.63 34.50 26.94 27.13 16.99 -75.51 -
DPS 11.50 12.25 12.50 13.00 1.73 8.00 8.00 6.05%
NAPS 1.28 1.80 2.00 1.73 1.53 3.00 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 207.45 80.14 69.69 72.95 42.12 0.01 0.35 181.33%
EPS 10.18 13.09 11.50 8.99 9.05 1.25 -5.53 -
DPS 7.67 8.16 4.17 4.33 0.58 0.59 0.59 51.51%
NAPS 0.8539 1.1997 0.6669 0.5769 0.5103 0.2199 0.2869 19.32%
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 0.45 4.70 0.91 0.63 1.27 1,194.90 26.90 -48.45%
P/EPS 9.24 28.78 5.54 5.12 5.93 11.24 -1.70 -
EY 10.82 3.47 18.06 19.53 16.85 8.89 -58.99 -
DY 8.16 2.17 6.54 9.42 1.08 4.19 6.25 4.41%
P/NAPS 1.10 3.14 0.96 0.80 1.05 0.64 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 - 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 -
Price 1.35 0.00 2.00 1.57 1.40 1.92 1.05 -
P/RPS 0.43 0.00 0.96 0.72 1.11 1,201.16 22.06 -47.16%
P/EPS 8.85 0.00 5.80 5.83 5.16 11.30 -1.39 -
EY 11.30 0.00 17.25 17.16 19.38 8.85 -71.92 -
DY 8.52 0.00 6.25 8.28 1.24 4.17 7.62 1.82%
P/NAPS 1.05 0.00 1.00 0.91 0.92 0.64 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