[ZELAN] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 28.39%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 428,325 281,272 133,713 603,270 446,536 268,180 127,494 123.81%
PBT 77,909 51,012 22,962 131,266 101,849 74,969 52,101 30.67%
Tax -20,322 -13,834 -6,642 -33,488 -25,693 -15,913 -7,388 95.95%
NP 57,587 37,178 16,320 97,778 76,156 59,056 44,713 18.32%
-
NP to SH 56,735 37,199 16,320 97,778 76,156 59,056 44,713 17.15%
-
Tax Rate 26.08% 27.12% 28.93% 25.51% 25.23% 21.23% 14.18% -
Total Cost 370,738 244,094 117,393 505,492 370,380 209,124 82,781 170.95%
-
Net Worth 487,104 487,163 487,626 470,303 447,810 430,880 405,457 12.97%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 14,078 14,079 - 22,529 - - - -
Div Payout % 24.81% 37.85% - 23.04% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 487,104 487,163 487,626 470,303 447,810 430,880 405,457 12.97%
NOSH 281,563 281,597 281,865 281,618 281,642 281,621 281,568 -0.00%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 13.44% 13.22% 12.21% 16.21% 17.05% 22.02% 35.07% -
ROE 11.65% 7.64% 3.35% 20.79% 17.01% 13.71% 11.03% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 152.12 99.88 47.44 214.22 158.55 95.23 45.28 123.81%
EPS 20.15 13.21 5.79 34.72 27.04 20.97 15.88 17.15%
DPS 5.00 5.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.73 1.67 1.59 1.53 1.44 12.97%
Adjusted Per Share Value based on latest NOSH - 281,536
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 50.69 33.29 15.83 71.40 52.85 31.74 15.09 123.80%
EPS 6.71 4.40 1.93 11.57 9.01 6.99 5.29 17.12%
DPS 1.67 1.67 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.5765 0.5766 0.5771 0.5566 0.53 0.51 0.4799 12.96%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.65 1.38 1.41 1.44 1.22 1.61 1.50 -
P/RPS 1.08 1.38 2.97 0.67 0.77 1.69 3.31 -52.50%
P/EPS 8.19 10.45 24.35 4.15 4.51 7.68 9.45 -9.07%
EY 12.21 9.57 4.11 24.11 22.16 13.02 10.59 9.92%
DY 3.03 3.62 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.82 0.86 0.77 1.05 1.04 -5.84%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 -
Price 1.62 1.57 1.38 1.49 1.38 1.40 1.45 -
P/RPS 1.06 1.57 2.91 0.70 0.87 1.47 3.20 -52.02%
P/EPS 8.04 11.88 23.83 4.29 5.10 6.68 9.13 -8.10%
EY 12.44 8.41 4.20 23.30 19.59 14.98 10.95 8.85%
DY 3.09 3.18 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.80 0.89 0.87 0.92 1.01 -4.66%

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