[ZELAN] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 328.59%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 297,849 232,134 62,926 266,697 119,480 1,271,642 1,975,958 -28.03%
PBT 80,791 35,834 -11,814 101,564 -74,514 -70,860 -70,093 -
Tax -18,674 -3,114 -31,629 -1,508 -26,341 -25,062 -25,414 -5.21%
NP 62,116 32,720 -43,444 100,056 -100,856 -95,922 -95,508 -
-
NP to SH 62,167 32,777 -43,241 100,068 100,702 -93,232 -106,245 -
-
Tax Rate 23.11% 8.69% - 1.48% - - - -
Total Cost 235,732 199,414 106,370 166,641 220,336 1,367,565 2,071,466 -31.47%
-
Net Worth 160,530 95,754 157,650 264,819 433,674 585,986 422,353 -15.48%
Dividend
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 37,542 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 160,530 95,754 157,650 264,819 433,674 585,986 422,353 -15.48%
NOSH 844,895 844,895 563,038 563,445 563,214 563,448 563,196 7.30%
Ratio Analysis
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.86% 14.10% -69.04% 37.52% -84.41% -7.54% -4.83% -
ROE 38.73% 34.23% -27.43% 37.79% 23.22% -15.91% -25.16% -
Per Share
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.25 41.21 11.18 47.33 21.21 225.69 350.88 -32.94%
EPS 7.37 5.81 -7.68 17.76 -17.88 -16.55 -18.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.19 0.17 0.28 0.47 0.77 1.04 0.75 -21.23%
Adjusted Per Share Value based on latest NOSH - 563,351
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.25 27.47 7.45 31.56 14.14 150.50 233.86 -28.03%
EPS 7.36 3.88 -5.12 11.84 11.92 -11.03 -12.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
NAPS 0.19 0.1133 0.1866 0.3134 0.5133 0.6935 0.4999 -15.48%
Price Multiplier on Financial Quarter End Date
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.39 0.20 0.25 0.37 0.60 0.68 0.88 -
P/RPS 1.11 0.49 2.24 0.78 2.83 0.30 0.25 29.59%
P/EPS 5.30 3.44 -3.26 2.08 3.36 -4.11 -4.66 -
EY 18.87 29.10 -30.72 48.00 29.80 -24.33 -21.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 2.05 1.18 0.89 0.79 0.78 0.65 1.17 10.24%
Price Multiplier on Announcement Date
30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 21/11/14 17/02/14 28/02/13 27/02/12 16/02/11 25/02/10 26/02/09 -
Price 0.32 0.225 0.225 0.46 0.58 0.63 0.80 -
P/RPS 0.91 0.55 2.01 0.97 2.73 0.28 0.23 27.01%
P/EPS 4.35 3.87 -2.93 2.59 3.24 -3.81 -4.24 -
EY 22.99 25.86 -34.13 38.61 30.83 -26.26 -23.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 1.68 1.32 0.80 0.98 0.75 0.61 1.07 8.16%

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