[ZELAN] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 13.89%
YoY- 122.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
Revenue 588,829 616,362 355,890 99 2,943 9,982 13,629 86.52%
PBT 118,685 107,309 97,791 12,014 -30,465 -33,791 223,342 -9.93%
Tax -18,951 -31,076 -21,346 -1,492 -16,235 76,584 -70,748 -19.59%
NP 99,734 76,233 76,445 10,522 -46,700 42,793 152,594 -6.79%
-
NP to SH 97,185 75,921 76,445 10,522 -46,700 -37,312 149,725 -6.90%
-
Tax Rate 15.97% 28.96% 21.83% 12.42% - - 31.68% -
Total Cost 489,095 540,129 279,445 -10,423 49,643 -32,811 -138,965 -
-
Net Worth 563,442 487,458 431,135 185,804 242,431 289,660 0 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
Div 35,198 36,611 4,882 4,949 4,971 - 3,304 47.93%
Div Payout % 36.22% 48.22% 6.39% 47.04% 0.00% - 2.21% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
Net Worth 563,442 487,458 431,135 185,804 242,431 289,660 0 -
NOSH 281,721 281,767 281,787 61,934 61,844 61,893 41,192 37.47%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
NP Margin 16.94% 12.37% 21.48% 10,628.28% -1,586.82% 428.70% 1,119.63% -
ROE 17.25% 15.57% 17.73% 5.66% -19.26% -12.88% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
RPS 209.01 218.75 126.30 0.16 4.76 16.13 33.09 35.67%
EPS 34.50 26.94 27.13 16.99 -75.51 -60.28 363.47 -32.27%
DPS 12.50 13.00 1.73 8.00 8.00 0.00 8.00 7.66%
NAPS 2.00 1.73 1.53 3.00 3.92 4.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 61,934
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
RPS 69.69 72.95 42.12 0.01 0.35 1.18 1.61 86.58%
EPS 11.50 8.99 9.05 1.25 -5.53 -4.42 17.72 -6.90%
DPS 4.17 4.33 0.58 0.59 0.59 0.00 0.39 48.02%
NAPS 0.6669 0.5769 0.5103 0.2199 0.2869 0.3428 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 17/07/00 -
Price 1.91 1.38 1.61 1.91 1.28 1.41 3.67 -
P/RPS 0.91 0.63 1.27 1,194.90 26.90 8.74 11.09 -33.89%
P/EPS 5.54 5.12 5.93 11.24 -1.70 -2.34 1.01 32.54%
EY 18.06 19.53 16.85 8.89 -58.99 -42.75 99.04 -24.55%
DY 6.54 9.42 1.08 4.19 6.25 0.00 2.18 19.94%
P/NAPS 0.96 0.80 1.05 0.64 0.33 0.30 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 CAGR
Date 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 - -
Price 2.00 1.57 1.40 1.92 1.05 1.15 0.00 -
P/RPS 0.96 0.72 1.11 1,201.16 22.06 7.13 0.00 -
P/EPS 5.80 5.83 5.16 11.30 -1.39 -1.91 0.00 -
EY 17.25 17.16 19.38 8.85 -71.92 -52.42 0.00 -
DY 6.25 8.28 1.24 4.17 7.62 0.00 0.00 -
P/NAPS 1.00 0.91 0.92 0.64 0.27 0.25 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