[ZELAN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.09%
YoY- 618.47%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 46,336 50,571 46,449 51,218 51,529 49,526 51,929 -7.33%
PBT 11,217 4,359 7,189 43,071 40,530 42,357 41,052 -57.99%
Tax -3,159 -3,211 -3,342 -6,889 -6,117 -5,661 -5,745 -32.95%
NP 8,058 1,148 3,847 36,182 34,413 36,696 35,307 -62.75%
-
NP to SH 8,062 1,160 3,856 36,182 34,429 36,667 35,318 -62.75%
-
Tax Rate 28.16% 73.66% 46.49% 15.99% 15.09% 13.36% 13.99% -
Total Cost 38,278 49,423 42,602 15,036 17,116 12,830 16,622 74.65%
-
Net Worth 92,938 92,938 92,938 101,387 101,387 92,938 84,492 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 92,938 92,938 92,938 101,387 101,387 92,938 84,492 6.57%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.39% 2.27% 8.28% 70.64% 66.78% 74.09% 67.99% -
ROE 8.67% 1.25% 4.15% 35.69% 33.96% 39.45% 41.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.48 5.99 5.50 6.06 6.10 5.86 6.15 -7.42%
EPS 0.95 0.14 0.46 4.28 4.07 4.34 4.18 -62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.11 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.48 5.99 5.50 6.06 6.10 5.86 6.15 -7.42%
EPS 0.95 0.14 0.46 4.28 4.07 4.34 4.18 -62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.11 0.10 6.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.05 0.07 0.08 0.13 0.115 0.11 0.115 -
P/RPS 0.91 1.17 1.46 2.14 1.89 1.88 1.87 -38.21%
P/EPS 5.24 50.99 17.53 3.04 2.82 2.53 2.75 53.87%
EY 19.08 1.96 5.70 32.94 35.43 39.45 36.35 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.73 1.08 0.96 1.00 1.15 -46.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 18/05/22 28/02/22 22/11/21 24/08/21 21/06/21 06/04/21 -
Price 0.05 0.07 0.075 0.08 0.135 0.13 0.12 -
P/RPS 0.91 1.17 1.36 1.32 2.21 2.22 1.95 -39.91%
P/EPS 5.24 50.99 16.43 1.87 3.31 3.00 2.87 49.54%
EY 19.08 1.96 6.09 53.53 30.18 33.38 34.83 -33.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.68 0.67 1.13 1.18 1.20 -48.09%

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