[ZELAN] YoY Quarter Result on 31-Jan-2006 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 19.91%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 526,255 530,824 198,000 125,682 156,734 87,710 17 434.78%
PBT 69,073 45,725 27,496 25,098 29,417 22,559 645 113.36%
Tax -10,887 -9,692 -3,943 -867 -7,795 -5,139 -208 89.98%
NP 58,186 36,033 23,553 24,231 21,622 17,420 437 121.03%
-
NP to SH -57,543 30,122 23,250 23,425 21,622 17,420 437 -
-
Tax Rate 15.76% 21.20% 14.34% 3.45% 26.50% 22.78% 32.25% -
Total Cost 468,069 494,791 174,447 101,451 135,112 70,290 -420 -
-
Net Worth 467,684 816,390 714,951 703,876 470,165 164,800 185,611 16.16%
Dividend
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 36,596 28,147 28,155 22,522 4,882 4,949 -
Div Payout % - 121.50% 121.07% 120.19% 104.17% 28.03% 1,132.64% -
Equity
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 467,684 816,390 714,951 703,876 470,165 164,800 185,611 16.16%
NOSH 563,475 563,028 281,476 281,550 281,536 122,074 61,870 43.07%
Ratio Analysis
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 11.06% 6.79% 11.90% 19.28% 13.80% 19.86% 2,570.59% -
ROE -12.30% 3.69% 3.25% 3.33% 4.60% 10.57% 0.24% -
Per Share
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 93.39 94.28 70.34 44.64 55.67 71.85 0.03 268.48%
EPS -10.22 5.35 8.26 8.32 7.68 14.27 0.48 -
DPS 0.00 6.50 10.00 10.00 8.00 4.00 8.00 -
NAPS 0.83 1.45 2.54 2.50 1.67 1.35 3.00 -18.80%
Adjusted Per Share Value based on latest NOSH - 281,550
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 62.28 62.83 23.43 14.88 18.55 10.38 0.00 -
EPS -6.81 3.57 2.75 2.77 2.56 2.06 0.05 -
DPS 0.00 4.33 3.33 3.33 2.67 0.58 0.59 -
NAPS 0.5535 0.9662 0.8462 0.8331 0.5565 0.195 0.2197 16.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 31/03/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.56 2.55 4.00 1.69 1.44 1.40 0.96 -
P/RPS 0.60 2.70 5.69 3.79 2.59 1.95 3,493.86 -75.48%
P/EPS -5.48 47.66 48.43 20.31 18.75 9.81 135.92 -
EY -18.24 2.10 2.07 4.92 5.33 10.19 0.74 -
DY 0.00 2.55 2.50 5.92 5.56 2.86 8.33 -
P/NAPS 0.67 1.76 1.57 0.68 0.86 1.04 0.32 12.72%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 28/05/09 29/05/08 27/03/07 28/03/06 30/03/05 25/03/04 26/03/03 -
Price 1.00 2.67 4.50 2.00 1.49 1.84 0.87 -
P/RPS 1.07 2.83 6.40 4.48 2.68 2.56 3,166.31 -72.63%
P/EPS -9.79 49.91 54.48 24.04 19.40 12.89 123.17 -
EY -10.21 2.00 1.84 4.16 5.15 7.76 0.81 -
DY 0.00 2.43 2.22 5.00 5.37 2.17 9.20 -
P/NAPS 1.20 1.84 1.77 0.80 0.89 1.36 0.29 25.89%

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