[ZELAN] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -24.52%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 125,682 147,053 147,559 133,713 156,734 178,356 140,686 -7.22%
PBT 25,098 26,897 28,050 22,962 29,417 26,880 22,868 6.38%
Tax -867 -6,488 -6,859 -6,642 -7,795 -9,780 -8,525 -78.12%
NP 24,231 20,409 21,191 16,320 21,622 17,100 14,343 41.71%
-
NP to SH 23,425 19,536 20,879 16,320 21,622 17,100 14,343 38.56%
-
Tax Rate 3.45% 24.12% 24.45% 28.93% 26.50% 36.38% 37.28% -
Total Cost 101,451 126,644 126,368 117,393 135,112 161,256 126,343 -13.57%
-
Net Worth 703,876 486,992 487,458 487,626 470,165 447,924 431,135 38.52%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 28,155 - 14,088 - 22,522 - - -
Div Payout % 120.19% - 67.48% - 104.17% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 703,876 486,992 487,458 487,626 470,165 447,924 431,135 38.52%
NOSH 281,550 281,498 281,767 281,865 281,536 281,713 281,787 -0.05%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 19.28% 13.88% 14.36% 12.21% 13.80% 9.59% 10.20% -
ROE 3.33% 4.01% 4.28% 3.35% 4.60% 3.82% 3.33% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 44.64 52.24 52.37 47.44 55.67 63.31 49.93 -7.17%
EPS 8.32 6.94 7.41 5.79 7.68 6.07 5.09 38.63%
DPS 10.00 0.00 5.00 0.00 8.00 0.00 0.00 -
NAPS 2.50 1.73 1.73 1.73 1.67 1.59 1.53 38.60%
Adjusted Per Share Value based on latest NOSH - 281,865
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.88 17.40 17.46 15.83 18.55 21.11 16.65 -7.19%
EPS 2.77 2.31 2.47 1.93 2.56 2.02 1.70 38.34%
DPS 3.33 0.00 1.67 0.00 2.67 0.00 0.00 -
NAPS 0.8331 0.5764 0.5769 0.5771 0.5565 0.5301 0.5103 38.52%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.69 1.65 1.38 1.41 1.44 1.22 1.61 -
P/RPS 3.79 3.16 2.64 2.97 2.59 1.93 3.22 11.44%
P/EPS 20.31 23.78 18.62 24.35 18.75 20.10 31.63 -25.51%
EY 4.92 4.21 5.37 4.11 5.33 4.98 3.16 34.22%
DY 5.92 0.00 3.62 0.00 5.56 0.00 0.00 -
P/NAPS 0.68 0.95 0.80 0.82 0.86 0.77 1.05 -25.08%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 15/09/04 -
Price 2.00 1.62 1.57 1.38 1.49 1.38 1.40 -
P/RPS 4.48 3.10 3.00 2.91 2.68 2.18 2.80 36.68%
P/EPS 24.04 23.34 21.19 23.83 19.40 22.73 27.50 -8.55%
EY 4.16 4.28 4.72 4.20 5.15 4.40 3.64 9.28%
DY 5.00 0.00 3.18 0.00 5.37 0.00 0.00 -
P/NAPS 0.80 0.94 0.91 0.80 0.89 0.87 0.92 -8.87%

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