[ZELAN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.05%
YoY- 314.48%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 115,079 88,012 86,862 63,079 61,025 76,106 51,784 70.54%
PBT 12,721 14,136 16,148 15,307 18,356 13,291 25,192 -36.66%
Tax -2,567 1,296 -876 -1,981 -5,800 -2,651 -2,263 8.79%
NP 10,154 15,432 15,272 13,326 12,556 10,640 22,929 -41.98%
-
NP to SH 10,145 15,429 15,272 13,332 12,571 10,636 22,943 -42.04%
-
Tax Rate 20.18% -9.17% 5.42% 12.94% 31.60% 19.95% 8.98% -
Total Cost 104,925 72,580 71,590 49,753 48,469 65,466 28,855 137.02%
-
Net Worth 202,774 194,325 177,188 160,530 122,509 97,802 95,754 65.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,774 194,325 177,188 160,530 122,509 97,802 95,754 65.13%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.82% 17.53% 17.58% 21.13% 20.58% 13.98% 44.28% -
ROE 5.00% 7.94% 8.62% 8.30% 10.26% 10.88% 23.96% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.62 10.42 10.29 7.47 8.97 12.45 9.19 30.08%
EPS 1.20 1.83 1.81 1.58 1.85 1.74 4.07 -55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.21 0.19 0.18 0.16 0.17 25.92%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.62 10.42 10.28 7.47 7.22 9.01 6.13 70.52%
EPS 1.20 1.83 1.81 1.58 1.49 1.26 2.72 -42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.2097 0.19 0.145 0.1158 0.1133 65.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.325 0.31 0.265 0.39 0.25 0.22 0.20 -
P/RPS 2.39 2.98 2.57 5.22 2.79 1.77 2.18 6.34%
P/EPS 27.07 16.98 17.79 24.72 13.54 12.62 4.91 213.06%
EY 3.69 5.89 5.62 4.05 7.39 7.92 20.37 -68.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.35 1.26 2.05 1.39 1.38 1.18 9.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 23/02/15 21/11/14 22/08/14 21/05/14 17/02/14 -
Price 0.235 0.33 0.34 0.32 0.385 0.25 0.225 -
P/RPS 1.73 3.17 3.30 4.29 4.29 2.01 2.45 -20.75%
P/EPS 19.57 18.07 22.82 20.28 20.84 14.34 5.52 133.04%
EY 5.11 5.53 4.38 4.93 4.80 6.97 18.10 -57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.43 1.62 1.68 2.14 1.56 1.32 -18.05%

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