[ZELAN] YoY Cumulative Quarter 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- 184.63%
YoY- 84.25%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 641,043 554,007 603,270 87,792 26 7,603 13,385 90.50%
PBT 121,281 103,007 131,266 33,068 20,900 -6,082 -81,543 -
Tax -39,342 -21,189 -33,488 -6,213 -6,325 6,082 81,543 -
NP 81,939 81,818 97,778 26,855 14,575 0 0 -
-
NP to SH 80,786 80,160 97,778 26,855 14,575 -23,266 -77,416 -
-
Tax Rate 32.44% 20.57% 25.51% 18.79% 30.26% - - -
Total Cost 559,104 472,189 505,492 60,937 -14,549 7,603 13,385 86.21%
-
Net Worth 715,468 679,775 470,303 164,792 239,512 224,056 25,871 73.85%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 42,252 42,485 22,529 4,882 4,951 4,951 4,951 42.92%
Div Payout % 52.30% 53.00% 23.04% 18.18% 33.97% 0.00% 0.00% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 715,468 679,775 470,303 164,792 239,512 224,056 25,871 73.85%
NOSH 281,680 283,239 281,618 122,068 61,889 61,894 61,893 28.71%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 12.78% 14.77% 16.21% 30.59% 56,057.69% 0.00% 0.00% -
ROE 11.29% 11.79% 20.79% 16.30% 6.09% -10.38% -299.23% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 227.58 195.60 214.22 71.92 0.04 12.28 21.63 48.00%
EPS 28.68 28.46 34.72 22.00 23.55 -37.59 -125.08 -
DPS 15.00 15.00 8.00 4.00 8.00 8.00 8.00 11.03%
NAPS 2.54 2.40 1.67 1.35 3.87 3.62 0.418 35.06%
Adjusted Per Share Value based on latest NOSH - 122,074
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 75.87 65.57 71.40 10.39 0.00 0.90 1.58 90.59%
EPS 9.56 9.49 11.57 3.18 1.73 -2.75 -9.16 -
DPS 5.00 5.03 2.67 0.58 0.59 0.59 0.59 42.76%
NAPS 0.8468 0.8045 0.5566 0.195 0.2835 0.2652 0.0306 73.87%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 4.00 1.69 1.44 1.40 0.96 1.57 1.61 -
P/RPS 1.76 0.86 0.67 1.95 2,285.15 12.78 7.44 -21.34%
P/EPS 13.95 5.97 4.15 6.36 4.08 -4.18 -1.29 -
EY 7.17 16.75 24.11 15.71 24.53 -23.94 -77.69 -
DY 3.75 8.88 5.56 2.86 8.33 5.10 4.97 -4.58%
P/NAPS 1.57 0.70 0.86 1.04 0.25 0.43 3.85 -13.88%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 28/03/01 -
Price 4.50 2.00 1.49 1.84 0.87 1.60 1.36 -
P/RPS 1.98 1.02 0.70 2.56 2,070.92 13.03 6.29 -17.51%
P/EPS 15.69 7.07 4.29 8.36 3.69 -4.26 -1.09 -
EY 6.37 14.15 23.30 11.96 27.07 -23.49 -91.97 -
DY 3.33 7.50 5.37 2.17 9.20 5.00 5.88 -9.03%
P/NAPS 1.77 0.83 0.89 1.36 0.22 0.44 3.25 -9.62%

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