[ZELAN] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 1.68%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 632,188 621,712 554,007 571,100 562,544 534,852 603,270 3.17%
PBT 133,380 137,088 103,007 103,878 102,024 91,848 131,266 1.07%
Tax -23,192 -25,108 -21,189 -27,096 -27,668 -26,568 -33,488 -21.77%
NP 110,188 111,980 81,818 76,782 74,356 65,280 97,778 8.31%
-
NP to SH 108,448 110,180 80,160 75,646 74,398 65,280 97,778 7.16%
-
Tax Rate 17.39% 18.32% 20.57% 26.08% 27.12% 28.93% 25.51% -
Total Cost 522,000 509,732 472,189 494,317 488,188 469,572 505,492 2.17%
-
Net Worth 735,192 729,463 679,775 487,104 487,163 487,626 470,303 34.80%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 28,168 - 42,485 18,770 28,159 - 22,529 16.10%
Div Payout % 25.97% - 53.00% 24.81% 37.85% - 23.04% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 735,192 729,463 679,775 487,104 487,163 487,626 470,303 34.80%
NOSH 281,683 281,646 283,239 281,563 281,597 281,865 281,618 0.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 17.43% 18.01% 14.77% 13.44% 13.22% 12.21% 16.21% -
ROE 14.75% 15.10% 11.79% 15.53% 15.27% 13.39% 20.79% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 224.43 220.74 195.60 202.83 199.77 189.75 214.22 3.16%
EPS 38.50 39.12 28.46 26.87 26.42 23.16 34.72 7.15%
DPS 10.00 0.00 15.00 6.67 10.00 0.00 8.00 16.08%
NAPS 2.61 2.59 2.40 1.73 1.73 1.73 1.67 34.78%
Adjusted Per Share Value based on latest NOSH - 281,498
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 74.82 73.58 65.57 67.59 66.58 63.30 71.40 3.17%
EPS 12.84 13.04 9.49 8.95 8.81 7.73 11.57 7.21%
DPS 3.33 0.00 5.03 2.22 3.33 0.00 2.67 15.91%
NAPS 0.8701 0.8634 0.8045 0.5765 0.5766 0.5771 0.5566 34.80%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.91 2.25 1.69 1.65 1.38 1.41 1.44 -
P/RPS 0.85 1.02 0.86 0.81 0.69 0.74 0.67 17.24%
P/EPS 4.96 5.75 5.97 6.14 5.22 6.09 4.15 12.65%
EY 20.16 17.39 16.75 16.28 19.14 16.43 24.11 -11.27%
DY 5.24 0.00 8.88 4.04 7.25 0.00 5.56 -3.88%
P/NAPS 0.73 0.87 0.70 0.95 0.80 0.82 0.86 -10.37%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 30/03/05 -
Price 2.00 1.90 2.00 1.62 1.57 1.38 1.49 -
P/RPS 0.89 0.86 1.02 0.80 0.79 0.73 0.70 17.41%
P/EPS 5.19 4.86 7.07 6.03 5.94 5.96 4.29 13.57%
EY 19.25 20.59 14.15 16.58 16.83 16.78 23.30 -11.98%
DY 5.00 0.00 7.50 4.12 6.37 0.00 5.37 -4.66%
P/NAPS 0.77 0.73 0.83 0.94 0.91 0.80 0.89 -9.22%

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