[ZELAN] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 141.14%
YoY- 600.93%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 546,917 575,722 609,489 215,286 17 4,906 11,528 90.21%
PBT 99,150 114,317 102,127 78,104 9,968 18,156 -85,835 -
Tax -35,219 -20,491 -32,742 -13,345 -729 -23,437 85,835 -
NP 63,931 93,826 69,385 64,759 9,239 -5,281 0 -
-
NP to SH 63,470 91,385 69,385 64,759 9,239 -5,281 -81,280 -
-
Tax Rate 35.52% 17.92% 32.06% 17.09% 7.31% 129.09% - -
Total Cost 482,986 481,896 540,104 150,527 -9,222 10,187 11,528 86.31%
-
Net Worth 751,957 729,463 487,626 405,457 185,700 185,717 245,311 20.51%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 28,147 42,243 22,522 4,882 4,949 4,971 - -
Div Payout % 44.35% 46.23% 32.46% 7.54% 53.57% 0.00% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 751,957 729,463 487,626 405,457 185,700 185,717 245,311 20.51%
NOSH 281,632 281,646 281,865 281,568 61,900 61,905 61,858 28.72%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 11.69% 16.30% 11.38% 30.08% 54,347.06% -107.64% 0.00% -
ROE 8.44% 12.53% 14.23% 15.97% 4.98% -2.84% -33.13% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 194.20 204.41 216.23 76.46 0.03 7.92 18.64 47.75%
EPS 22.54 32.45 24.62 23.00 14.93 -8.53 -131.40 -
DPS 10.00 15.00 8.00 1.73 8.00 8.00 0.00 -
NAPS 2.67 2.59 1.73 1.44 3.00 3.00 3.9657 -6.37%
Adjusted Per Share Value based on latest NOSH - 281,568
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 64.73 68.14 72.14 25.48 0.00 0.58 1.36 90.31%
EPS 7.51 10.82 8.21 7.66 1.09 -0.63 -9.62 -
DPS 3.33 5.00 2.67 0.58 0.59 0.59 0.00 -
NAPS 0.89 0.8634 0.5771 0.4799 0.2198 0.2198 0.2903 20.51%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.90 2.25 1.41 1.50 0.89 1.75 1.40 -
P/RPS 3.04 1.10 0.65 1.96 3,240.65 22.08 7.51 -13.98%
P/EPS 26.18 6.93 5.73 6.52 5.96 -20.51 -1.07 -
EY 3.82 14.42 17.46 15.33 16.77 -4.87 -93.85 -
DY 1.69 6.67 5.67 1.16 8.99 4.57 0.00 -
P/NAPS 2.21 0.87 0.82 1.04 0.30 0.58 0.35 35.93%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date - 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 -
Price 0.00 1.90 1.38 1.45 1.23 1.48 1.27 -
P/RPS 0.00 0.93 0.64 1.90 4,478.65 18.68 6.81 -
P/EPS 0.00 5.86 5.61 6.30 8.24 -17.35 -0.97 -
EY 0.00 17.08 17.84 15.86 12.13 -5.76 -103.46 -
DY 0.00 7.89 5.80 1.20 6.50 5.41 0.00 -
P/NAPS 0.00 0.73 0.80 1.01 0.41 0.49 0.32 -

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