[ZELAN] QoQ TTM Result on 31-Jan-2007 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -7.46%
YoY- -33.58%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Revenue 893,826 677,157 546,917 485,615 443,043 568,725 588,829 39.56%
PBT 155,786 129,265 99,150 87,009 93,785 118,883 118,685 24.26%
Tax -25,472 -17,749 -35,219 -33,065 -35,399 -36,266 -18,951 26.64%
NP 130,314 111,516 63,931 53,944 58,386 82,617 99,734 23.81%
-
NP to SH 128,407 110,558 63,470 53,241 57,536 80,961 97,185 24.92%
-
Tax Rate 16.35% 13.73% 35.52% 38.00% 37.74% 30.51% 15.97% -
Total Cost 763,512 565,641 482,986 431,671 384,657 486,108 489,095 42.71%
-
Net Worth 996,616 1,013,631 751,957 714,951 0 561,355 563,442 57.69%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Div 68,974 68,974 28,147 35,190 7,043 35,198 35,198 71.13%
Div Payout % 53.72% 62.39% 44.35% 66.10% 12.24% 43.48% 36.22% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Net Worth 996,616 1,013,631 751,957 714,951 0 561,355 563,442 57.69%
NOSH 563,059 563,128 281,632 281,476 280,677 280,677 281,721 73.85%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
NP Margin 14.58% 16.47% 11.69% 11.11% 13.18% 14.53% 16.94% -
ROE 12.88% 10.91% 8.44% 7.45% 0.00% 14.42% 17.25% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 158.74 120.25 194.20 172.52 157.85 202.63 209.01 -19.72%
EPS 22.81 19.63 22.54 18.91 20.50 28.84 34.50 -28.14%
DPS 12.25 12.25 10.00 12.50 2.50 12.50 12.50 -1.60%
NAPS 1.77 1.80 2.67 2.54 0.00 2.00 2.00 -9.29%
Adjusted Per Share Value based on latest NOSH - 281,476
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 105.79 80.14 64.73 57.47 52.44 67.31 69.69 39.56%
EPS 15.20 13.09 7.51 6.30 6.81 9.58 11.50 24.95%
DPS 8.16 8.16 3.33 4.16 0.83 4.17 4.17 70.94%
NAPS 1.1795 1.1997 0.89 0.8462 0.00 0.6644 0.6669 57.68%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 -
Price 6.00 5.65 5.90 4.00 2.78 2.15 1.91 -
P/RPS 3.78 4.70 3.04 2.32 1.76 1.06 0.91 211.85%
P/EPS 26.31 28.78 26.18 21.15 13.56 7.45 5.54 247.05%
EY 3.80 3.47 3.82 4.73 7.37 13.42 18.06 -71.20%
DY 2.04 2.17 1.69 3.13 0.90 5.81 6.54 -60.56%
P/NAPS 3.39 3.14 2.21 1.57 0.00 1.08 0.96 173.91%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 17/12/07 - - - - 19/12/06 25/09/06 -
Price 5.60 0.00 0.00 0.00 0.00 2.70 2.00 -
P/RPS 3.53 0.00 0.00 0.00 0.00 1.33 0.96 182.91%
P/EPS 24.56 0.00 0.00 0.00 0.00 9.36 5.80 216.67%
EY 4.07 0.00 0.00 0.00 0.00 10.68 17.25 -68.44%
DY 2.19 0.00 0.00 0.00 0.00 4.63 6.25 -56.72%
P/NAPS 3.16 0.00 0.00 0.00 0.00 1.35 1.00 150.66%

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