[ZELAN] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 96.86%
YoY- 45.77%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 641,043 0 443,043 316,094 155,428 554,007 428,325 37.99%
PBT 121,281 0 93,785 66,690 34,272 103,007 77,909 42.40%
Tax -39,342 0 -35,399 -11,596 -6,277 -21,189 -20,322 69.48%
NP 81,939 0 58,386 55,094 27,995 81,818 57,587 32.53%
-
NP to SH 80,786 0 57,536 54,224 27,545 80,160 56,735 32.61%
-
Tax Rate 32.44% - 37.74% 17.39% 18.32% 20.57% 26.08% -
Total Cost 559,104 0 384,657 261,000 127,433 472,189 370,738 38.83%
-
Net Worth 715,468 0 692,797 735,192 729,463 679,775 487,104 35.94%
Dividend
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 42,252 - 14,081 14,084 - 42,485 14,078 140.55%
Div Payout % 52.30% - 24.47% 25.97% - 53.00% 24.81% -
Equity
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 715,468 0 692,797 735,192 729,463 679,775 487,104 35.94%
NOSH 281,680 281,625 281,625 281,683 281,646 283,239 281,563 0.03%
Ratio Analysis
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 12.78% 0.00% 13.18% 17.43% 18.01% 14.77% 13.44% -
ROE 11.29% 0.00% 8.30% 7.38% 3.78% 11.79% 11.65% -
Per Share
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 227.58 0.00 157.32 112.22 55.19 195.60 152.12 37.95%
EPS 28.68 0.00 20.43 19.25 9.78 28.46 20.15 32.56%
DPS 15.00 0.00 5.00 5.00 0.00 15.00 5.00 140.47%
NAPS 2.54 0.00 2.46 2.61 2.59 2.40 1.73 35.89%
Adjusted Per Share Value based on latest NOSH - 281,721
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 75.87 0.00 52.44 37.41 18.40 65.57 50.69 38.00%
EPS 9.56 0.00 6.81 6.42 3.26 9.49 6.71 32.67%
DPS 5.00 0.00 1.67 1.67 0.00 5.03 1.67 140.09%
NAPS 0.8468 0.00 0.82 0.8701 0.8634 0.8045 0.5765 35.94%
Price Multiplier on Financial Quarter End Date
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 31/01/07 29/12/06 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 4.00 2.78 2.15 1.91 2.25 1.69 1.65 -
P/RPS 1.76 0.00 1.37 1.70 4.08 0.86 1.08 47.70%
P/EPS 13.95 0.00 10.52 9.92 23.01 5.97 8.19 53.01%
EY 7.17 0.00 9.50 10.08 4.35 16.75 12.21 -34.63%
DY 3.75 0.00 2.33 2.62 0.00 8.88 3.03 18.56%
P/NAPS 1.57 0.00 0.87 0.73 0.87 0.70 0.95 49.36%
Price Multiplier on Announcement Date
31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/03/07 - 19/12/06 25/09/06 28/06/06 28/03/06 19/12/05 -
Price 4.50 0.00 2.70 2.00 1.90 2.00 1.62 -
P/RPS 1.98 0.00 1.72 1.78 3.44 1.02 1.06 64.71%
P/EPS 15.69 0.00 13.22 10.39 19.43 7.07 8.04 70.57%
EY 6.37 0.00 7.57 9.63 5.15 14.15 12.44 -41.40%
DY 3.33 0.00 1.85 2.50 0.00 7.50 3.09 6.15%
P/NAPS 1.77 0.00 1.10 0.77 0.73 0.83 0.94 65.77%

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