[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2009 [#3]

Announcement Date
14-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 70.98%
YoY- 3.14%
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 164,247 86,327 315,275 228,065 144,639 71,085 303,577 -33.62%
PBT 52,113 31,524 102,704 71,553 42,067 22,326 94,993 -33.00%
Tax -9,396 -6,723 -20,647 -14,197 -8,533 -5,482 -20,303 -40.19%
NP 42,717 24,801 82,057 57,356 33,534 16,844 74,690 -31.12%
-
NP to SH 42,942 24,929 82,005 57,335 33,534 16,844 74,690 -30.88%
-
Tax Rate 18.03% 21.33% 20.10% 19.84% 20.28% 24.55% 21.37% -
Total Cost 121,530 61,526 233,218 170,709 111,105 54,241 228,887 -34.45%
-
Net Worth 335,395 327,628 320,119 305,752 292,318 286,140 279,475 12.94%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 20,694 10,343 48,299 31,047 20,699 10,354 37,948 -33.27%
Div Payout % 48.19% 41.49% 58.90% 54.15% 61.73% 61.48% 50.81% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 335,395 327,628 320,119 305,752 292,318 286,140 279,475 12.94%
NOSH 344,915 344,799 344,993 344,975 344,999 345,163 344,988 -0.01%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 26.01% 28.73% 26.03% 25.15% 23.18% 23.70% 24.60% -
ROE 12.80% 7.61% 25.62% 18.75% 11.47% 5.89% 26.73% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 47.62 25.04 91.39 66.11 41.92 20.59 88.00 -33.61%
EPS 12.45 7.23 23.77 16.62 9.72 4.88 21.65 -30.87%
DPS 6.00 3.00 14.00 9.00 6.00 3.00 11.00 -33.26%
NAPS 0.9724 0.9502 0.9279 0.8863 0.8473 0.829 0.8101 12.95%
Adjusted Per Share Value based on latest NOSH - 344,942
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 35.71 18.77 68.54 49.58 31.44 15.45 66.00 -33.62%
EPS 9.34 5.42 17.83 12.46 7.29 3.66 16.24 -30.86%
DPS 4.50 2.25 10.50 6.75 4.50 2.25 8.25 -33.26%
NAPS 0.7291 0.7122 0.6959 0.6647 0.6355 0.622 0.6076 12.93%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 2.44 2.00 1.53 1.46 1.23 0.97 0.92 -
P/RPS 5.12 7.99 1.67 2.21 2.93 4.71 1.05 187.83%
P/EPS 19.60 27.66 6.44 8.78 12.65 19.88 4.25 177.32%
EY 5.10 3.62 15.54 11.38 7.90 5.03 23.53 -63.95%
DY 2.46 1.50 9.15 6.16 4.88 3.09 11.96 -65.18%
P/NAPS 2.51 2.10 1.65 1.65 1.45 1.17 1.14 69.32%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 21/01/09 -
Price 2.73 2.29 1.81 1.87 1.45 1.10 0.94 -
P/RPS 5.73 9.15 1.98 2.83 3.46 5.34 1.07 206.40%
P/EPS 21.93 31.67 7.61 11.25 14.92 22.54 4.34 194.75%
EY 4.56 3.16 13.13 8.89 6.70 4.44 23.03 -66.06%
DY 2.20 1.31 7.73 4.81 4.14 2.73 11.70 -67.21%
P/NAPS 2.81 2.41 1.95 2.11 1.71 1.33 1.16 80.46%

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