[ZELAN] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 18.28%
YoY- 61.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Revenue 1,373,762 1,011,525 1,043,739 958,314 887,872 641,043 0 -
PBT 185,223 167,397 192,435 203,538 178,236 121,281 0 -
Tax -33,647 -28,746 -32,293 -27,612 -29,892 -39,342 0 -
NP 151,576 138,651 160,141 175,926 148,344 81,939 0 -
-
NP to SH 142,930 135,369 157,735 174,616 147,632 80,786 0 -
-
Tax Rate 18.17% 17.17% 16.78% 13.57% 16.77% 32.44% - -
Total Cost 1,222,186 872,874 883,597 782,388 739,528 559,104 0 -
-
Net Worth 816,582 991,223 996,935 1,013,899 751,957 715,468 0 -
Dividend
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Div 78,842 50,687 63,364 84,491 - 42,252 - -
Div Payout % 55.16% 37.44% 40.17% 48.39% - 52.30% - -
Equity
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Net Worth 816,582 991,223 996,935 1,013,899 751,957 715,468 0 -
NOSH 563,028 563,195 563,240 563,277 281,632 281,680 281,625 74.10%
Ratio Analysis
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
NP Margin 11.03% 13.71% 15.34% 18.36% 16.71% 12.78% 0.00% -
ROE 17.50% 13.66% 15.82% 17.22% 19.63% 11.29% 0.00% -
Per Share
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 243.94 179.60 185.31 170.13 315.26 227.58 0.00 -
EPS 25.38 24.04 28.01 31.00 52.44 28.68 0.00 -
DPS 14.00 9.00 11.25 15.00 0.00 15.00 0.00 -
NAPS 1.45 1.76 1.77 1.80 2.67 2.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 563,128
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 162.59 119.72 123.53 113.42 105.08 75.87 0.00 -
EPS 16.92 16.02 18.67 20.67 17.47 9.56 0.00 -
DPS 9.33 6.00 7.50 10.00 0.00 5.00 0.00 -
NAPS 0.9665 1.1732 1.1799 1.20 0.89 0.8468 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 -
Price 2.55 5.45 6.00 5.65 5.90 4.00 2.78 -
P/RPS 1.05 3.03 3.24 3.32 1.87 1.76 0.00 -
P/EPS 10.05 22.67 21.42 18.23 11.26 13.95 0.00 -
EY 9.95 4.41 4.67 5.49 8.88 7.17 0.00 -
DY 5.49 1.65 1.87 2.65 0.00 3.75 0.00 -
P/NAPS 1.76 3.10 3.39 3.14 2.21 1.57 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 29/05/08 26/02/08 17/12/07 27/09/07 28/06/07 27/03/07 - -
Price 2.67 3.48 5.60 6.25 6.00 4.50 0.00 -
P/RPS 1.09 1.94 3.02 3.67 1.90 1.98 0.00 -
P/EPS 10.52 14.48 20.00 20.16 11.45 15.69 0.00 -
EY 9.51 6.91 5.00 4.96 8.74 6.37 0.00 -
DY 5.24 2.59 2.01 2.40 0.00 3.33 0.00 -
P/NAPS 1.84 1.98 3.16 3.47 2.25 1.77 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