[ZELAN] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -16.02%
YoY- -294.36%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Revenue 199,553 -50,369 724,244 1,782,974 1,492,367 546,917 575,722 -15.77%
PBT 56,902 -264,957 -274,015 -21,111 128,330 99,150 114,317 -10.68%
Tax -12,363 -1,388 -21,559 -16,054 -32,689 -35,219 -20,491 -7.85%
NP 44,539 -266,345 -295,574 -37,165 95,641 63,931 93,826 -11.37%
-
NP to SH 44,645 -266,347 -278,352 -159,210 81,914 63,470 91,385 -10.95%
-
Tax Rate 21.73% - - - 25.47% 35.52% 17.92% -
Total Cost 155,014 215,976 1,019,818 1,820,139 1,396,726 482,986 481,896 -16.78%
-
Net Worth 191,550 258,790 0 615,571 765,677 751,957 729,463 -19.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Div - - - 28,182 36,596 28,147 42,243 -
Div Payout % - - - 0.00% 44.68% 44.35% 46.23% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Net Worth 191,550 258,790 0 615,571 765,677 751,957 729,463 -19.47%
NOSH 563,382 562,587 582,666 559,610 562,997 281,632 281,646 11.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
NP Margin 22.32% 0.00% -40.81% -2.08% 6.41% 11.69% 16.30% -
ROE 23.31% -102.92% 0.00% -25.86% 10.70% 8.44% 12.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
RPS 35.42 0.00 124.30 318.61 265.08 194.20 204.41 -24.72%
EPS 7.92 -47.34 -47.77 -28.45 14.55 22.54 32.45 -20.42%
DPS 0.00 0.00 0.00 5.00 6.50 10.00 15.00 -
NAPS 0.34 0.46 0.00 1.10 1.36 2.67 2.59 -28.03%
Adjusted Per Share Value based on latest NOSH - 559,610
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
RPS 23.62 0.00 85.72 211.02 176.63 64.73 68.14 -15.77%
EPS 5.28 -31.52 -32.94 -18.84 9.69 7.51 10.82 -10.97%
DPS 0.00 0.00 0.00 3.34 4.33 3.33 5.00 -
NAPS 0.2267 0.3063 0.00 0.7286 0.9062 0.89 0.8634 -19.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 28/04/06 -
Price 0.38 0.40 0.53 0.90 2.07 5.90 2.25 -
P/RPS 1.07 0.00 0.43 0.28 0.78 3.04 1.10 -0.44%
P/EPS 4.80 -0.84 -1.11 -3.16 14.23 26.18 6.93 -5.77%
EY 20.85 -118.36 -90.14 -31.61 7.03 3.82 14.42 6.15%
DY 0.00 0.00 0.00 5.56 3.14 1.69 6.67 -
P/NAPS 1.12 0.87 0.00 0.82 1.52 2.21 0.87 4.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Date 15/08/12 18/08/11 17/08/10 18/08/09 25/08/08 - 28/06/06 -
Price 0.37 0.31 0.75 0.95 1.78 0.00 1.90 -
P/RPS 1.04 0.00 0.60 0.30 0.67 0.00 0.93 1.82%
P/EPS 4.67 -0.65 -1.57 -3.34 12.23 0.00 5.86 -3.61%
EY 21.42 -152.72 -63.70 -29.95 8.17 0.00 17.08 3.73%
DY 0.00 0.00 0.00 5.26 3.65 0.00 7.89 -
P/NAPS 1.09 0.67 0.00 0.86 1.31 0.00 0.73 6.71%

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