[ZELAN] QoQ Cumulative Quarter Result on 31-Oct-2006

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006
Profit Trend
QoQ- 6.11%
YoY- 1.41%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 221,968 641,043 0 443,043 316,094 155,428 554,007 -52.06%
PBT 44,559 121,281 0 93,785 66,690 34,272 103,007 -49.01%
Tax -7,473 -39,342 0 -35,399 -11,596 -6,277 -21,189 -56.73%
NP 37,086 81,939 0 58,386 55,094 27,995 81,818 -47.06%
-
NP to SH 36,908 80,786 0 57,536 54,224 27,545 80,160 -46.39%
-
Tax Rate 16.77% 32.44% - 37.74% 17.39% 18.32% 20.57% -
Total Cost 184,882 559,104 0 384,657 261,000 127,433 472,189 -52.94%
-
Net Worth 751,957 715,468 0 692,797 735,192 729,463 679,775 8.45%
Dividend
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 42,252 - 14,081 14,084 - 42,485 -
Div Payout % - 52.30% - 24.47% 25.97% - 53.00% -
Equity
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 751,957 715,468 0 692,797 735,192 729,463 679,775 8.45%
NOSH 281,632 281,680 281,625 281,625 281,683 281,646 283,239 -0.45%
Ratio Analysis
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 16.71% 12.78% 0.00% 13.18% 17.43% 18.01% 14.77% -
ROE 4.91% 11.29% 0.00% 8.30% 7.38% 3.78% 11.79% -
Per Share
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 78.81 227.58 0.00 157.32 112.22 55.19 195.60 -51.84%
EPS 13.11 28.68 0.00 20.43 19.25 9.78 28.46 -46.37%
DPS 0.00 15.00 0.00 5.00 5.00 0.00 15.00 -
NAPS 2.67 2.54 0.00 2.46 2.61 2.59 2.40 8.94%
Adjusted Per Share Value based on latest NOSH - 280,677
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 26.27 75.87 0.00 52.44 37.41 18.40 65.57 -52.06%
EPS 4.37 9.56 0.00 6.81 6.42 3.26 9.49 -46.39%
DPS 0.00 5.00 0.00 1.67 1.67 0.00 5.03 -
NAPS 0.89 0.8468 0.00 0.82 0.8701 0.8634 0.8045 8.45%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 5.90 4.00 2.78 2.15 1.91 2.25 1.69 -
P/RPS 7.49 1.76 0.00 1.37 1.70 4.08 0.86 469.78%
P/EPS 45.02 13.95 0.00 10.52 9.92 23.01 5.97 407.48%
EY 2.22 7.17 0.00 9.50 10.08 4.35 16.75 -80.30%
DY 0.00 3.75 0.00 2.33 2.62 0.00 8.88 -
P/NAPS 2.21 1.57 0.00 0.87 0.73 0.87 0.70 152.00%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/06/07 27/03/07 - 19/12/06 25/09/06 28/06/06 28/03/06 -
Price 6.00 4.50 0.00 2.70 2.00 1.90 2.00 -
P/RPS 7.61 1.98 0.00 1.72 1.78 3.44 1.02 403.13%
P/EPS 45.78 15.69 0.00 13.22 10.39 19.43 7.07 348.97%
EY 2.18 6.37 0.00 7.57 9.63 5.15 14.15 -77.76%
DY 0.00 3.33 0.00 1.85 2.50 0.00 7.50 -
P/NAPS 2.25 1.77 0.00 1.10 0.77 0.73 0.83 122.94%

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