[ZELAN] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 5.97%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 664,564 632,188 621,712 554,007 571,100 562,544 534,852 15.53%
PBT 140,677 133,380 137,088 103,007 103,878 102,024 91,848 32.76%
Tax -53,098 -23,192 -25,108 -21,189 -27,096 -27,668 -26,568 58.46%
NP 87,579 110,188 111,980 81,818 76,782 74,356 65,280 21.57%
-
NP to SH 86,304 108,448 110,180 80,160 75,646 74,398 65,280 20.39%
-
Tax Rate 37.74% 17.39% 18.32% 20.57% 26.08% 27.12% 28.93% -
Total Cost 576,985 522,000 509,732 472,189 494,317 488,188 469,572 14.67%
-
Net Worth 563,250 735,192 729,463 679,775 487,104 487,163 487,626 10.05%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 10,560 28,168 - 42,485 18,770 28,159 - -
Div Payout % 12.24% 25.97% - 53.00% 24.81% 37.85% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 563,250 735,192 729,463 679,775 487,104 487,163 487,626 10.05%
NOSH 281,625 281,683 281,646 283,239 281,563 281,597 281,865 -0.05%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 13.18% 17.43% 18.01% 14.77% 13.44% 13.22% 12.21% -
ROE 15.32% 14.75% 15.10% 11.79% 15.53% 15.27% 13.39% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 235.97 224.43 220.74 195.60 202.83 199.77 189.75 15.59%
EPS 15.32 38.50 39.12 28.46 26.87 26.42 23.16 -24.02%
DPS 3.75 10.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 2.00 2.61 2.59 2.40 1.73 1.73 1.73 10.12%
Adjusted Per Share Value based on latest NOSH - 281,550
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 78.65 74.82 73.58 65.57 67.59 66.58 63.30 15.52%
EPS 10.21 12.84 13.04 9.49 8.95 8.81 7.73 20.32%
DPS 1.25 3.33 0.00 5.03 2.22 3.33 0.00 -
NAPS 0.6666 0.8701 0.8634 0.8045 0.5765 0.5766 0.5771 10.05%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.15 1.91 2.25 1.69 1.65 1.38 1.41 -
P/RPS 0.91 0.85 1.02 0.86 0.81 0.69 0.74 14.73%
P/EPS 7.02 4.96 5.75 5.97 6.14 5.22 6.09 9.90%
EY 14.25 20.16 17.39 16.75 16.28 19.14 16.43 -9.03%
DY 1.74 5.24 0.00 8.88 4.04 7.25 0.00 -
P/NAPS 1.08 0.73 0.87 0.70 0.95 0.80 0.82 20.09%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 -
Price 2.70 2.00 1.90 2.00 1.62 1.57 1.38 -
P/RPS 1.14 0.89 0.86 1.02 0.80 0.79 0.73 34.49%
P/EPS 8.81 5.19 4.86 7.07 6.03 5.94 5.96 29.67%
EY 11.35 19.25 20.59 14.15 16.58 16.83 16.78 -22.88%
DY 1.39 5.00 0.00 7.50 4.12 6.37 0.00 -
P/NAPS 1.35 0.77 0.73 0.83 0.94 0.91 0.80 41.60%

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