[ZHULIAN] QoQ Annualized Quarter Result on 31-Aug-2008 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- 17.7%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 289,278 284,340 303,577 295,718 266,588 245,116 220,546 19.80%
PBT 84,134 89,304 94,993 92,450 77,300 74,140 74,450 8.48%
Tax -17,066 -21,928 -20,303 -18,333 -14,330 -12,880 -15,421 6.98%
NP 67,068 67,376 74,690 74,117 62,970 61,260 59,029 8.87%
-
NP to SH 67,068 67,376 74,690 74,117 62,970 61,260 59,029 8.87%
-
Tax Rate 20.28% 24.55% 21.37% 19.83% 18.54% 17.37% 20.71% -
Total Cost 222,210 216,964 228,887 221,601 203,618 183,856 161,517 23.67%
-
Net Worth 292,318 286,140 279,475 270,797 256,880 247,695 236,377 15.19%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 41,399 41,419 37,948 36,805 34,485 27,594 50,605 -12.51%
Div Payout % 61.73% 61.48% 50.81% 49.66% 54.76% 45.05% 85.73% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 292,318 286,140 279,475 270,797 256,880 247,695 236,377 15.19%
NOSH 344,999 345,163 344,988 345,052 344,852 344,932 326,487 3.74%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 23.18% 23.70% 24.60% 25.06% 23.62% 24.99% 26.76% -
ROE 22.94% 23.55% 26.73% 27.37% 24.51% 24.73% 24.97% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 83.85 82.38 88.00 85.70 77.31 71.06 67.55 15.48%
EPS 19.44 19.52 21.65 21.48 18.26 17.76 18.08 4.94%
DPS 12.00 12.00 11.00 10.67 10.00 8.00 15.50 -15.67%
NAPS 0.8473 0.829 0.8101 0.7848 0.7449 0.7181 0.724 11.04%
Adjusted Per Share Value based on latest NOSH - 344,821
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 62.89 61.81 66.00 64.29 57.95 53.29 47.94 19.81%
EPS 14.58 14.65 16.24 16.11 13.69 13.32 12.83 8.88%
DPS 9.00 9.00 8.25 8.00 7.50 6.00 11.00 -12.51%
NAPS 0.6355 0.622 0.6076 0.5887 0.5584 0.5385 0.5139 15.19%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.23 0.97 0.92 0.94 1.03 1.04 1.08 -
P/RPS 1.47 1.18 1.05 1.10 1.33 1.46 1.60 -5.48%
P/EPS 6.33 4.97 4.25 4.38 5.64 5.86 5.97 3.97%
EY 15.80 20.12 23.53 22.85 17.73 17.08 16.74 -3.77%
DY 9.76 12.37 11.96 11.35 9.71 7.69 14.35 -22.64%
P/NAPS 1.45 1.17 1.14 1.20 1.38 1.45 1.49 -1.79%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 17/01/08 -
Price 1.45 1.10 0.94 0.90 0.95 1.05 1.12 -
P/RPS 1.73 1.34 1.07 1.05 1.23 1.48 1.66 2.78%
P/EPS 7.46 5.64 4.34 4.19 5.20 5.91 6.19 13.23%
EY 13.41 17.75 23.03 23.87 19.22 16.91 16.14 -11.61%
DY 8.28 10.91 11.70 11.85 10.53 7.62 13.84 -28.97%
P/NAPS 1.71 1.33 1.16 1.15 1.28 1.46 1.55 6.76%

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