[ZELAN] YoY TTM 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- 172.03%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 485,615 554,007 603,270 87,792 26 7,604 12,330 84.40%
PBT 87,009 103,007 131,266 33,068 20,901 -6,080 -81,884 -
Tax -33,065 -20,856 -33,488 -6,213 -5,380 -12,292 81,884 -
NP 53,944 82,151 97,778 26,855 15,521 -18,372 0 -
-
NP to SH 53,241 80,160 97,778 26,855 15,521 -23,265 -77,561 -
-
Tax Rate 38.00% 20.25% 25.51% 18.79% 25.74% - - -
Total Cost 431,671 471,856 505,492 60,937 -15,495 25,976 12,330 80.82%
-
Net Worth 714,951 703,876 470,165 164,800 185,611 224,944 253,772 18.83%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 35,190 42,243 22,522 4,882 4,949 4,971 4,951 38.64%
Div Payout % 66.10% 52.70% 23.03% 18.18% 31.89% 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 714,951 703,876 470,165 164,800 185,611 224,944 253,772 18.83%
NOSH 281,476 281,550 281,536 122,074 61,870 62,139 61,895 28.70%
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 11.11% 14.83% 16.21% 30.59% 59,696.15% -241.61% 0.00% -
ROE 7.45% 11.39% 20.80% 16.30% 8.36% -10.34% -30.56% -
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 172.52 196.77 214.28 71.92 0.04 12.24 19.92 43.28%
EPS 18.91 28.47 34.73 22.00 25.09 -37.44 -125.31 -
DPS 12.50 15.00 8.00 4.00 8.00 8.00 8.00 7.71%
NAPS 2.54 2.50 1.67 1.35 3.00 3.62 4.10 -7.66%
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 57.47 65.57 71.40 10.39 0.00 0.90 1.46 84.38%
EPS 6.30 9.49 11.57 3.18 1.84 -2.75 -9.18 -
DPS 4.16 5.00 2.67 0.58 0.59 0.59 0.59 38.45%
NAPS 0.8462 0.8331 0.5565 0.195 0.2197 0.2662 0.3004 18.83%
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 2.32 0.86 0.67 1.95 2,284.45 12.83 8.08 -18.76%
P/EPS 21.15 5.94 4.15 6.36 3.83 -4.19 -1.28 -
EY 4.73 16.85 24.12 15.71 26.13 -23.85 -77.83 -
DY 3.13 8.88 5.56 2.86 8.33 5.10 4.97 -7.41%
P/NAPS 1.57 0.68 0.86 1.04 0.32 0.43 0.39 26.11%
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 - 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 - -
Price 0.00 2.00 1.49 1.84 0.87 1.60 0.00 -
P/RPS 0.00 1.02 0.70 2.56 2,070.28 13.08 0.00 -
P/EPS 0.00 7.02 4.29 8.36 3.47 -4.27 0.00 -
EY 0.00 14.24 23.31 11.96 28.83 -23.40 0.00 -
DY 0.00 7.50 5.37 2.17 9.20 5.00 0.00 -
P/NAPS 0.00 0.80 0.89 1.36 0.29 0.44 0.00 -

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