[ZHULIAN] QoQ Annualized Quarter Result on 30-Nov-2008 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- 0.77%
YoY- 26.53%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 304,086 289,278 284,340 303,577 295,718 266,588 245,116 15.41%
PBT 95,404 84,134 89,304 94,993 92,450 77,300 74,140 18.25%
Tax -18,929 -17,066 -21,928 -20,303 -18,333 -14,330 -12,880 29.17%
NP 76,474 67,068 67,376 74,690 74,117 62,970 61,260 15.89%
-
NP to SH 76,446 67,068 67,376 74,690 74,117 62,970 61,260 15.86%
-
Tax Rate 19.84% 20.28% 24.55% 21.37% 19.83% 18.54% 17.37% -
Total Cost 227,612 222,210 216,964 228,887 221,601 203,618 183,856 15.25%
-
Net Worth 305,752 292,318 286,140 279,475 270,797 256,880 247,695 15.02%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 41,397 41,399 41,419 37,948 36,805 34,485 27,594 30.95%
Div Payout % 54.15% 61.73% 61.48% 50.81% 49.66% 54.76% 45.05% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 305,752 292,318 286,140 279,475 270,797 256,880 247,695 15.02%
NOSH 344,975 344,999 345,163 344,988 345,052 344,852 344,932 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 25.15% 23.18% 23.70% 24.60% 25.06% 23.62% 24.99% -
ROE 25.00% 22.94% 23.55% 26.73% 27.37% 24.51% 24.73% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 88.15 83.85 82.38 88.00 85.70 77.31 71.06 15.40%
EPS 22.16 19.44 19.52 21.65 21.48 18.26 17.76 15.85%
DPS 12.00 12.00 12.00 11.00 10.67 10.00 8.00 30.94%
NAPS 0.8863 0.8473 0.829 0.8101 0.7848 0.7449 0.7181 15.01%
Adjusted Per Share Value based on latest NOSH - 344,801
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 66.24 63.01 61.94 66.13 64.41 58.07 53.39 15.41%
EPS 16.65 14.61 14.68 16.27 16.14 13.72 13.34 15.87%
DPS 9.02 9.02 9.02 8.27 8.02 7.51 6.01 30.98%
NAPS 0.666 0.6367 0.6233 0.6088 0.5899 0.5595 0.5395 15.03%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.46 1.23 0.97 0.92 0.94 1.03 1.04 -
P/RPS 1.66 1.47 1.18 1.05 1.10 1.33 1.46 8.91%
P/EPS 6.59 6.33 4.97 4.25 4.38 5.64 5.86 8.11%
EY 15.18 15.80 20.12 23.53 22.85 17.73 17.08 -7.54%
DY 8.22 9.76 12.37 11.96 11.35 9.71 7.69 4.53%
P/NAPS 1.65 1.45 1.17 1.14 1.20 1.38 1.45 8.97%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 -
Price 1.87 1.45 1.10 0.94 0.90 0.95 1.05 -
P/RPS 2.12 1.73 1.34 1.07 1.05 1.23 1.48 26.98%
P/EPS 8.44 7.46 5.64 4.34 4.19 5.20 5.91 26.73%
EY 11.85 13.41 17.75 23.03 23.87 19.22 16.91 -21.05%
DY 6.42 8.28 10.91 11.70 11.85 10.53 7.62 -10.76%
P/NAPS 2.11 1.71 1.33 1.16 1.15 1.28 1.46 27.74%

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