[ZELAN] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 18.05%
YoY- 626.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 609,489 603,270 534,246 355,890 215,286 87,792 99 33669.88%
PBT 102,127 131,266 124,408 97,791 78,104 33,068 11,154 338.25%
Tax -32,742 -33,488 -30,832 -21,346 -13,345 -6,213 -1,282 768.96%
NP 69,385 97,778 93,576 76,445 64,759 26,855 9,872 267.35%
-
NP to SH 69,385 97,778 93,576 76,445 64,759 26,855 9,872 267.35%
-
Tax Rate 32.06% 25.51% 24.78% 21.83% 17.09% 18.79% 11.49% -
Total Cost 540,104 505,492 440,670 279,445 150,527 60,937 -9,773 -
-
Net Worth 487,626 470,165 447,924 431,135 405,457 164,800 127,099 145.27%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 22,522 22,522 4,882 4,882 4,882 4,882 4,949 174.87%
Div Payout % 32.46% 23.03% 5.22% 6.39% 7.54% 18.18% 50.14% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 487,626 470,165 447,924 431,135 405,457 164,800 127,099 145.27%
NOSH 281,865 281,536 281,713 281,787 281,568 122,074 61,999 174.68%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 11.38% 16.21% 17.52% 21.48% 30.08% 30.59% 9,971.72% -
ROE 14.23% 20.80% 20.89% 17.73% 15.97% 16.30% 7.77% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 216.23 214.28 189.64 126.30 76.46 71.92 0.16 12177.36%
EPS 24.62 34.73 33.22 27.13 23.00 22.00 15.92 33.76%
DPS 8.00 8.00 1.73 1.73 1.73 4.00 8.00 0.00%
NAPS 1.73 1.67 1.59 1.53 1.44 1.35 2.05 -10.70%
Adjusted Per Share Value based on latest NOSH - 281,787
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 72.14 71.40 63.23 42.12 25.48 10.39 0.01 37437.77%
EPS 8.21 11.57 11.08 9.05 7.66 3.18 1.17 266.96%
DPS 2.67 2.67 0.58 0.58 0.58 0.58 0.59 173.84%
NAPS 0.5771 0.5565 0.5301 0.5103 0.4799 0.195 0.1504 145.29%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.41 1.44 1.22 1.61 1.50 1.40 1.33 -
P/RPS 0.65 0.67 0.64 1.27 1.96 1.95 832.93 -99.15%
P/EPS 5.73 4.15 3.67 5.93 6.52 6.36 8.35 -22.21%
EY 17.46 24.12 27.23 16.85 15.33 15.71 11.97 28.64%
DY 5.67 5.56 1.42 1.08 1.16 2.86 6.02 -3.91%
P/NAPS 0.82 0.86 0.77 1.05 1.04 1.04 0.65 16.76%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 25/03/04 11/12/03 -
Price 1.38 1.49 1.38 1.40 1.45 1.84 1.29 -
P/RPS 0.64 0.70 0.73 1.11 1.90 2.56 807.88 -99.14%
P/EPS 5.61 4.29 4.15 5.16 6.30 8.36 8.10 -21.73%
EY 17.84 23.31 24.07 19.38 15.86 11.96 12.34 27.88%
DY 5.80 5.37 1.26 1.24 1.20 2.17 6.20 -4.35%
P/NAPS 0.80 0.89 0.87 0.92 1.01 1.36 0.63 17.28%

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