[ZELAN] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 74.19%
YoY- 13.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Revenue 1,151,794 842,938 893,826 677,157 546,917 485,615 443,043 114.84%
PBT 140,664 139,498 155,786 129,265 99,150 87,009 93,785 38.33%
Tax -26,174 -23,955 -25,472 -17,749 -35,219 -33,065 -35,399 -21.46%
NP 114,490 115,543 130,314 111,516 63,931 53,944 58,386 71.43%
-
NP to SH 106,022 112,808 128,407 110,558 63,470 53,241 57,536 63.11%
-
Tax Rate 18.61% 17.17% 16.35% 13.73% 35.52% 38.00% 37.74% -
Total Cost 1,037,304 727,395 763,512 565,641 482,986 431,671 384,657 121.23%
-
Net Worth 816,390 990,129 996,616 1,013,631 751,957 714,951 0 -
Dividend
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Div 77,423 40,826 68,974 68,974 28,147 35,190 7,043 581.31%
Div Payout % 73.03% 36.19% 53.72% 62.39% 44.35% 66.10% 12.24% -
Equity
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Net Worth 816,390 990,129 996,616 1,013,631 751,957 714,951 0 -
NOSH 563,028 562,573 563,059 563,128 281,632 281,476 280,677 74.57%
Ratio Analysis
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
NP Margin 9.94% 13.71% 14.58% 16.47% 11.69% 11.11% 13.18% -
ROE 12.99% 11.39% 12.88% 10.91% 8.44% 7.45% 0.00% -
Per Share
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 204.57 149.84 158.74 120.25 194.20 172.52 157.85 23.06%
EPS 18.83 20.05 22.81 19.63 22.54 18.91 20.50 -6.57%
DPS 13.75 7.26 12.25 12.25 10.00 12.50 2.50 291.39%
NAPS 1.45 1.76 1.77 1.80 2.67 2.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 563,128
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 136.32 99.77 105.79 80.14 64.73 57.47 52.44 114.83%
EPS 12.55 13.35 15.20 13.09 7.51 6.30 6.81 63.12%
DPS 9.16 4.83 8.16 8.16 3.33 4.16 0.83 583.45%
NAPS 0.9662 1.1719 1.1795 1.1997 0.89 0.8462 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 -
Price 2.55 5.45 6.00 5.65 5.90 4.00 2.78 -
P/RPS 1.25 3.64 3.78 4.70 3.04 2.32 1.76 -23.95%
P/EPS 13.54 27.18 26.31 28.78 26.18 21.15 13.56 -0.11%
EY 7.38 3.68 3.80 3.47 3.82 4.73 7.37 0.10%
DY 5.39 1.33 2.04 2.17 1.69 3.13 0.90 319.00%
P/NAPS 1.76 3.10 3.39 3.14 2.21 1.57 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 29/05/08 26/02/08 17/12/07 - - - - -
Price 2.67 3.48 5.60 0.00 0.00 0.00 0.00 -
P/RPS 1.31 2.32 3.53 0.00 0.00 0.00 0.00 -
P/EPS 14.18 17.35 24.56 0.00 0.00 0.00 0.00 -
EY 7.05 5.76 4.07 0.00 0.00 0.00 0.00 -
DY 5.15 2.09 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.98 3.16 0.00 0.00 0.00 0.00 -

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