[ZHULIAN] QoQ Annualized Quarter Result on 30-Nov-2007 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 11.42%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 295,718 266,588 245,116 220,546 214,925 212,876 211,392 24.95%
PBT 92,450 77,300 74,140 74,450 67,462 69,152 80,120 9.96%
Tax -18,333 -14,330 -12,880 -15,421 -14,484 -14,942 -19,084 -2.62%
NP 74,117 62,970 61,260 59,029 52,978 54,210 61,036 13.75%
-
NP to SH 74,117 62,970 61,260 59,029 52,978 54,210 61,036 13.75%
-
Tax Rate 19.83% 18.54% 17.37% 20.71% 21.47% 21.61% 23.82% -
Total Cost 221,601 203,618 183,856 161,517 161,946 158,666 150,356 29.35%
-
Net Worth 270,797 256,880 247,695 236,377 222,074 207,971 222,365 13.97%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 36,805 34,485 27,594 50,605 44,824 41,112 - -
Div Payout % 49.66% 54.76% 45.05% 85.73% 84.61% 75.84% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 270,797 256,880 247,695 236,377 222,074 207,971 222,365 13.97%
NOSH 345,052 344,852 344,932 326,487 320,177 293,661 284,682 13.61%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 25.06% 23.62% 24.99% 26.76% 24.65% 25.47% 28.87% -
ROE 27.37% 24.51% 24.73% 24.97% 23.86% 26.07% 27.45% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 85.70 77.31 71.06 67.55 67.13 72.49 74.26 9.97%
EPS 21.48 18.26 17.76 18.08 16.55 18.46 21.44 0.12%
DPS 10.67 10.00 8.00 15.50 14.00 14.00 0.00 -
NAPS 0.7848 0.7449 0.7181 0.724 0.6936 0.7082 0.7811 0.31%
Adjusted Per Share Value based on latest NOSH - 345,169
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 64.41 58.07 53.39 48.04 46.82 46.37 46.05 24.94%
EPS 16.14 13.72 13.34 12.86 11.54 11.81 13.29 13.76%
DPS 8.02 7.51 6.01 11.02 9.76 8.96 0.00 -
NAPS 0.5899 0.5595 0.5395 0.5149 0.4837 0.453 0.4844 13.96%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.94 1.03 1.04 1.08 1.18 1.03 0.00 -
P/RPS 1.10 1.33 1.46 1.60 1.76 1.42 0.00 -
P/EPS 4.38 5.64 5.86 5.97 7.13 5.58 0.00 -
EY 22.85 17.73 17.08 16.74 14.02 17.92 0.00 -
DY 11.35 9.71 7.69 14.35 11.86 13.59 0.00 -
P/NAPS 1.20 1.38 1.45 1.49 1.70 1.45 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 15/10/08 16/07/08 17/04/08 17/01/08 17/10/07 17/07/07 23/04/07 -
Price 0.90 0.95 1.05 1.12 1.15 1.35 0.00 -
P/RPS 1.05 1.23 1.48 1.66 1.71 1.86 0.00 -
P/EPS 4.19 5.20 5.91 6.19 6.95 7.31 0.00 -
EY 23.87 19.22 16.91 16.14 14.39 13.67 0.00 -
DY 11.85 10.53 7.62 13.84 12.17 10.37 0.00 -
P/NAPS 1.15 1.28 1.46 1.55 1.66 1.91 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