[ZHULIAN] QoQ Cumulative 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- 48.56%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 221,789 133,294 61,279 220,546 161,194 106,438 52,848 159.05%
PBT 69,338 38,650 18,535 74,450 50,597 34,576 20,030 127.97%
Tax -13,750 -7,165 -3,220 -15,421 -10,863 -7,471 -4,771 101.86%
NP 55,588 31,485 15,315 59,029 39,734 27,105 15,259 135.83%
-
NP to SH 55,588 31,485 15,315 59,029 39,734 27,105 15,259 135.83%
-
Tax Rate 19.83% 18.54% 17.37% 20.71% 21.47% 21.61% 23.82% -
Total Cost 166,201 101,809 45,964 161,517 121,460 79,333 37,589 168.17%
-
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 27,604 17,242 6,898 50,605 33,618 20,556 - -
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 20.53% 12.26% 6.18% 24.97% 17.89% 13.03% 6.86% -
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 64.28 38.65 17.77 67.55 50.35 36.25 18.56 128.05%
EPS 16.11 9.13 4.44 18.08 12.41 9.23 5.36 107.57%
DPS 8.00 5.00 2.00 15.50 10.50 7.00 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 48.31 29.03 13.35 48.04 35.11 23.18 11.51 159.07%
EPS 12.11 6.86 3.34 12.86 8.65 5.90 3.32 136.03%
DPS 6.01 3.76 1.50 11.02 7.32 4.48 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 1.46 2.66 5.85 1.60 2.34 2.84 0.00 -
P/EPS 5.83 11.28 23.42 5.97 9.51 11.16 0.00 -
EY 17.14 8.86 4.27 16.74 10.52 8.96 0.00 -
DY 8.51 4.85 1.92 14.35 8.90 6.80 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 1.40 2.46 5.91 1.66 2.28 3.72 0.00 -
P/EPS 5.59 10.41 23.65 6.19 9.27 14.63 0.00 -
EY 17.90 9.61 4.23 16.14 10.79 6.84 0.00 -
DY 8.89 5.26 1.90 13.84 9.13 5.19 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