[ZELAN] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -40.47%
YoY- 274.95%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 575,722 609,489 215,286 17 4,906 11,528 12,134 90.21%
PBT 114,317 102,127 78,104 9,968 18,156 -85,835 224,331 -10.62%
Tax -20,491 -32,742 -13,345 -729 -23,437 85,835 -71,737 -18.83%
NP 93,826 69,385 64,759 9,239 -5,281 0 152,594 -7.78%
-
NP to SH 91,385 69,385 64,759 9,239 -5,281 -81,280 150,308 -7.95%
-
Tax Rate 17.92% 32.06% 17.09% 7.31% 129.09% - 31.98% -
Total Cost 481,896 540,104 150,527 -9,222 10,187 11,528 -140,460 -
-
Net Worth 729,463 487,626 405,457 185,700 185,717 245,311 334,543 13.86%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 42,243 22,522 4,882 4,949 4,971 - 3,304 52.88%
Div Payout % 46.23% 32.46% 7.54% 53.57% 0.00% - 2.20% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 729,463 487,626 405,457 185,700 185,717 245,311 334,543 13.86%
NOSH 281,646 281,865 281,568 61,900 61,905 61,858 41,200 37.74%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 16.30% 11.38% 30.08% 54,347.06% -107.64% 0.00% 1,257.57% -
ROE 12.53% 14.23% 15.97% 4.98% -2.84% -33.13% 44.93% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 204.41 216.23 76.46 0.03 7.92 18.64 29.45 38.09%
EPS 32.45 24.62 23.00 14.93 -8.53 -131.40 364.83 -33.17%
DPS 15.00 8.00 1.73 8.00 8.00 0.00 8.00 11.03%
NAPS 2.59 1.73 1.44 3.00 3.00 3.9657 8.12 -17.33%
Adjusted Per Share Value based on latest NOSH - 61,900
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 68.14 72.14 25.48 0.00 0.58 1.36 1.44 90.12%
EPS 10.82 8.21 7.66 1.09 -0.63 -9.62 17.79 -7.94%
DPS 5.00 2.67 0.58 0.59 0.59 0.00 0.39 52.95%
NAPS 0.8634 0.5771 0.4799 0.2198 0.2198 0.2903 0.3959 13.87%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.25 1.41 1.50 0.89 1.75 1.40 4.15 -
P/RPS 1.10 0.65 1.96 3,240.65 22.08 7.51 14.09 -34.61%
P/EPS 6.93 5.73 6.52 5.96 -20.51 -1.07 1.14 35.07%
EY 14.42 17.46 15.33 16.77 -4.87 -93.85 87.91 -26.00%
DY 6.67 5.67 1.16 8.99 4.57 0.00 1.93 22.94%
P/NAPS 0.87 0.82 1.04 0.30 0.58 0.35 0.51 9.30%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 21/06/00 -
Price 1.90 1.38 1.45 1.23 1.48 1.27 3.35 -
P/RPS 0.93 0.64 1.90 4,478.65 18.68 6.81 11.37 -34.10%
P/EPS 5.86 5.61 6.30 8.24 -17.35 -0.97 0.92 36.13%
EY 17.08 17.84 15.86 12.13 -5.76 -103.46 108.90 -26.55%
DY 7.89 5.80 1.20 6.50 5.41 0.00 2.39 22.01%
P/NAPS 0.73 0.80 1.01 0.41 0.49 0.32 0.41 10.08%

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