[ZELAN] QoQ TTM Result on 31-Jan-2004 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 172.03%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 534,246 355,890 215,286 87,792 99 99 17 96408.76%
PBT 124,408 97,791 78,104 33,068 11,154 12,014 9,968 433.95%
Tax -30,832 -21,346 -13,345 -6,213 -1,282 -1,492 -729 1100.20%
NP 93,576 76,445 64,759 26,855 9,872 10,522 9,239 364.84%
-
NP to SH 93,576 76,445 64,759 26,855 9,872 10,522 9,239 364.84%
-
Tax Rate 24.78% 21.83% 17.09% 18.79% 11.49% 12.42% 7.31% -
Total Cost 440,670 279,445 150,527 60,937 -9,773 -10,423 -9,222 -
-
Net Worth 447,924 431,135 405,457 164,800 127,099 185,804 185,700 79.37%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 4,882 4,882 4,882 4,882 4,949 4,949 4,949 -0.90%
Div Payout % 5.22% 6.39% 7.54% 18.18% 50.14% 47.04% 53.57% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 447,924 431,135 405,457 164,800 127,099 185,804 185,700 79.37%
NOSH 281,713 281,787 281,568 122,074 61,999 61,934 61,900 173.36%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 17.52% 21.48% 30.08% 30.59% 9,971.72% 10,628.28% 54,347.06% -
ROE 20.89% 17.73% 15.97% 16.30% 7.77% 5.66% 4.98% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 189.64 126.30 76.46 71.92 0.16 0.16 0.03 33193.14%
EPS 33.22 27.13 23.00 22.00 15.92 16.99 14.93 70.02%
DPS 1.73 1.73 1.73 4.00 8.00 8.00 8.00 -63.80%
NAPS 1.59 1.53 1.44 1.35 2.05 3.00 3.00 -34.38%
Adjusted Per Share Value based on latest NOSH - 122,074
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 63.23 42.12 25.48 10.39 0.01 0.01 0.00 -
EPS 11.08 9.05 7.66 3.18 1.17 1.25 1.09 365.96%
DPS 0.58 0.58 0.58 0.58 0.59 0.59 0.59 -1.12%
NAPS 0.5301 0.5103 0.4799 0.195 0.1504 0.2199 0.2198 79.36%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.22 1.61 1.50 1.40 1.33 1.91 0.89 -
P/RPS 0.64 1.27 1.96 1.95 832.93 1,194.90 3,240.65 -99.65%
P/EPS 3.67 5.93 6.52 6.36 8.35 11.24 5.96 -27.51%
EY 27.23 16.85 15.33 15.71 11.97 8.89 16.77 37.94%
DY 1.42 1.08 1.16 2.86 6.02 4.19 8.99 -70.61%
P/NAPS 0.77 1.05 1.04 1.04 0.65 0.64 0.30 86.92%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 15/09/04 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 -
Price 1.38 1.40 1.45 1.84 1.29 1.92 1.23 -
P/RPS 0.73 1.11 1.90 2.56 807.88 1,201.16 4,478.65 -99.69%
P/EPS 4.15 5.16 6.30 8.36 8.10 11.30 8.24 -36.56%
EY 24.07 19.38 15.86 11.96 12.34 8.85 12.13 57.58%
DY 1.26 1.24 1.20 2.17 6.20 4.17 6.50 -66.33%
P/NAPS 0.87 0.92 1.01 1.36 0.63 0.64 0.41 64.75%

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