ZELAN | ZELAN BHD
0.060 (-7.69%)
T-O (am): 0.060 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 10.12 | 49.08 | 49.13 | 485.6% | 0.00 | 5.81 | 23.0% | 42.8% | 38482.0% | 352.2% | ||||||||
| 20 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 8.22 | 0.33 | -0.13 | -1.6% | 0.00 | -0.02 | 0.4% | 41.0% | 100.9% | 102.4% | ||||||||
| 28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 8.19 | 17.09 | 14.86 | 181.3% | 0.00 | 1.76 | 15.4% | 15.6% | 767.8% | 105.0% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 9.69 | 2.29 | 1.71 | 17.7% | 0.00 | 0.20 | 45.2% | 34.7% | 108.8% | 39.8% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 17.68 | -18.50 | -19.48 | -110.2% | 0.00 | -2.31 | 203.2% | 42.0% | 459.9% | 2302.3% | ||||||||
| 23 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 5.83 | 6.19 | 5.41 | 92.8% | 0.00 | 0.64 | 17.7% | 51.2% | 25.3% | 1253.2% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 7.09 | 7.77 | 7.25 | 102.3% | 0.00 | 0.86 | 52.2% | 37.4% | 491.7% | 1994.8% | ||||||||
| 18 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 14.83 | 1.62 | 1.23 | 8.3% | 0.00 | 0.14 | 19.1% | 38.5% | 251.1% | 68.8% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 12.46 | 0.67 | -0.81 | -6.5% | 0.00 | -0.10 | 4.2% | 27.7% | 302.8% | 102.6% | ||||||||
| 22 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 11.96 | 1.16 | 0.40 | 3.3% | 0.00 | 0.05 | 5.6% | 2.5% | 15.6% | 129.6% | ||||||||
| 24 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 11.32 | 0.91 | 0.35 | 3.1% | 0.00 | 0.04 | 5.7% | 21.5% | 91.2% | 86.6% | ||||||||
| 21 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 10.71 | 4.45 | 3.92 | 36.6% | 0.00 | 0.46 | 37.8% | 18.3% | 87.6% | 52.5% | ||||||||
| 06 Apr 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 17.23 | 36.55 | 31.52 | 183.0% | 0.00 | 3.73 | 40.4% | 3.3% | 2429.3% | 2456.0% | ||||||||
| 24 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 12.27 | -1.38 | -1.35 | -11.0% | 0.00 | -0.16 | 31.6% | 59.8% | 152.4% | 287.9% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 9.32 | 2.74 | 2.58 | 27.7% | 0.00 | 0.31 | 28.9% | 53.3% | 0.5% | 17.0% | ||||||||
| 15 Jul 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 13.11 | 3.14 | 2.57 | 19.6% | 0.00 | 0.30 | 21.4% | 64.0% | 108.6% | 271.4% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 16.68 | 4.54 | 1.23 | 7.4% | 0.00 | 0.15 | 117.1% | 42.4% | 71.2% | 73.1% | ||||||||
| 29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 7.68 | -0.81 | 0.72 | 9.4% | 0.00 | 0.09 | 61.5% | 58.4% | 67.4% | 113.0% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 19.97 | 2.91 | 2.21 | 11.1% | 0.00 | 0.26 | 45.2% | 41.9% | 247.2% | 135.9% | ||||||||
| 03 Jun 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 36.44 | -1.09 | -1.50 | -4.1% | 0.00 | -0.18 | 211.1% | 77.7% | 132.7% | 55.1% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 11.71 | 7.42 | 4.59 | 39.2% | 0.00 | 0.54 | 36.6% | 32.6% | 182.9% | 107.8% | ||||||||
| 30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 18.47 | -5.30 | -5.54 | -30.0% | 0.00 | -0.66 | 46.2% | 115.8% | 10.1% | 45.2% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 34.36 | -6.82 | -6.16 | -17.9% | 0.00 | -0.73 | 67.5% | 198.9% | 84.3% | 13.0% | ||||||||
| 25 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 20.51 | -2.68 | -3.34 | -16.3% | 0.00 | -0.40 | 18.0% | 39.0% | 94.3% | 146.9% | ||||||||
| 19 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 17.39 | -59.34 | -59.10 | -339.9% | 0.00 | -6.99 | 103.2% | 73.1% | 485.2% | 54.2% | ||||||||
| 24 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 8.56 | -10.26 | -10.10 | -118.0% | 0.00 | -1.20 | 25.6% | 78.5% | 85.3% | 3840.4% | ||||||||
| 22 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 11.49 | -2.41 | -5.45 | -47.4% | 0.00 | -0.64 | 65.8% | 79.7% | 176.5% | 173.8% | ||||||||
| 26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 33.63 | 7.17 | 7.13 | 21.2% | 0.00 | 0.84 | 48.0% | 45.2% | 118.6% | 119.0% | ||||||||
| 20 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 64.70 | -40.34 | -38.33 | -59.2% | 0.00 | -4.54 | 62.6% | 42.2% | 14297.0% | 106.8% | ||||||||
| 16 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 39.79 | 0.08 | 0.27 | 0.7% | 0.00 | 0.03 | 29.6% | 57.7% | 96.3% | 98.8% | ||||||||
| 22 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 56.49 | 8.90 | 7.38 | 13.1% | 0.00 | 0.87 | 8.0% | 50.9% | 119.7% | 27.2% | ||||||||
| 20 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 61.39 | -36.29 | -37.57 | -61.2% | 0.00 | -4.45 | 45.2% | 30.2% | 102.8% | 343.5% | ||||||||
| 19 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 111.97 | -15.67 | -18.53 | -16.6% | 0.00 | -2.19 | 19.1% | 28.9% | 179.0% | 221.3% | ||||||||
| 23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 94.03 | 7.63 | 23.45 | 24.9% | 0.00 | 2.77 | 18.3% | 49.1% | 131.1% | 75.9% | ||||||||
| 24 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 115.08 | 12.72 | 10.14 | 8.8% | 0.00 | 1.20 | 30.8% | 88.6% | 34.2% | 19.3% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 88.01 | 14.14 | 15.43 | 17.5% | 0.00 | 1.83 | 1.3% | 15.6% | 1.0% | 45.1% | ||||||||
| 23 Feb 15 | 31/12/14 | Other | 31/12/14 | 86.86 | 16.15 | 15.27 | 17.6% | 0.00 | 1.81 | 37.7% | 67.7% | 14.6% | 33.4% |
Historical Dividends
Financial Ratios
| EPS | 7.77 sen |
| Trailing PE (Sector Median: 14.3) | 0.8 |
| PEG | 0.01 |
| Altman Z | 1.2 |
| Beaver | 0.104 |
| Current Ratio | 1.47 |
| Debt-Equity (DE) Ratio | 3.96 |
| FCF Yield | 126.27 % |
| Revenue QoQ | 23.0 % |
| Revenue YoY | -42.79% |
| Profit QoQ | 38482.03 % |
| Profit YoY | 352.16 % |
| Profit Margin (Sector Median: -4.0) | 181.01 % |
| ROE (ROIC: 12.62) | 42.3 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -4.0) | |
| ROE (ROIC: -1.09) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.18 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -5.97 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 4.55 |
| Expected Revenue (M) | 15.76 |
| Expected Growth (%) | -12.0 |
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 50 M.
Number of Shares: 844 M.
Adjusted Float: 60.8%.
Stock highly correlated with
FPI (78%)
3A (75%)
ASDION (74%)
IND-PROD (74%)
Zelan Berhad, an investment holding company, is engaged in engineering and construction, property development, manufacturing and trading, and independent power production and investment businesses in Malaysia, Singapore, the Netherlands, India, Saudi Arabia, and Indonesia. The company is involved in the design and construction of airports, power plants, highways, bridges, housing schemes and industrial complexes, steel structures, high voltage transmission lines and sub-stations, interchanges, and commercial and industrial buildings. It is also involved in the design, engineering, and contract of composite floor decking systems; contract and supply of building materials; buildings management and maintenance; operation of motor vehicles parking facilities; management of residential properties; and contract of building envelope systems. In addition, the company manufactures metal roof and wall cladding systems, and also manages and operates a fitness centre. Further, it operates as a piling, civil engineering, and building turnkey contractor. The company was formerly known as Tronoh Consolidated Malaysia Berhad and changed its name to Zelan Berhad in December 2006. The company is headquartered in Kuala Lumpur, Malaysia.
Sectors: Construction, Penny Stocks
Code: 2283
Website: http://www.zelan.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 1-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| MMC Corporation Berhad | 39.24% | 19.87 |
| Bank Julius Baer & Co Ltd | 0.82% | 0.42 |
| Ng Kian Bing | 0.72% | 0.36 |
| Liu Tze Young | 0.65% | 0.33 |
| Tiong Kiew Chiong | 0.63% | 0.32 |
| Tee Kiam Heng | 0.59% | 0.3 |
| Yap Kong Meng | 0.54% | 0.27 |
| Md. Shah Bin Abu Hasan | 0.44% | 0.22 |
| Ong Teng Chai | 0.37% | 0.19 |
| Lian Fong Chee | 0.36% | 0.18 |
| Lee Li See | 0.36% | 0.18 |
| Fong Kin Shak | 0.36% | 0.18 |
| Lim Chun Seen | 0.34% | 0.17 |
| Lim Ka Kiat | 0.28% | 0.14 |
| Goh Poh Chee | 0.25% | 0.13 |
| Ghazaly Bin Bakar | 0.24% | 0.12 |
| Cheng Chow Ngoh | 0.24% | 0.12 |
| Tee Jin Gee Enterprise Sdn Bhd | 0.24% | 0.12 |
| Tan Eng Hai | 0.23% | 0.12 |
| Ong Si Teng | 0.22% | 0.11 |
| Hang Tuah Bin Amin Tajudin | 0.22% | 0.11 |
| Kok Jin Khum | 0.2% | 0.1 |
| Lim Hock Huat | 0.19% | 0.1 |
| Gan Kin Hoon | 0.19% | 0.1 |
| Hezrul Hafiz Bin Sulaiman | 0.18% | 0.09 |
| Ko Boon Leong | 0.18% | 0.09 |
| Kamarul Asri Bin Ibrahim | 0.18% | 0.09 |
| Lim Eng Hock | 0.18% | 0.09 |
| Ong Ngoh Ing @ Ong Chong Oon | 0.18% | 0.09 |