[ZHULIAN] QoQ 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- -20.75%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
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 83,426 73,554 71,085 81,788 88,495 72,156 61,279 22.76%
PBT 29,486 19,741 22,326 25,655 30,688 20,115 18,535 36.15%
Tax -5,664 -3,051 -5,482 -6,553 -6,585 -3,945 -3,220 45.56%
NP 23,822 16,690 16,844 19,102 24,103 16,170 15,315 34.13%
-
NP to SH 23,801 16,690 16,844 19,102 24,103 16,170 15,315 34.06%
-
Tax Rate 19.21% 15.46% 24.55% 25.54% 21.46% 19.61% 17.37% -
Total Cost 59,604 56,864 54,241 62,686 64,392 55,986 45,964 18.85%
-
Net Worth 305,722 292,178 286,140 279,323 270,615 256,823 247,695 15.01%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 10,348 10,345 10,354 10,344 10,344 10,343 6,898 30.94%
Div Payout % 43.48% 61.98% 61.48% 54.15% 42.92% 63.97% 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 305,722 292,178 286,140 279,323 270,615 256,823 247,695 15.01%
NOSH 344,942 344,834 345,163 344,801 344,821 344,776 344,932 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 28.55% 22.69% 23.70% 23.36% 27.24% 22.41% 24.99% -
ROE 7.79% 5.71% 5.89% 6.84% 8.91% 6.30% 6.18% -
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 24.19 21.33 20.59 23.72 25.66 20.93 17.77 22.75%
EPS 6.90 4.84 4.88 5.54 6.99 4.69 4.44 34.05%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.00 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 18.14 15.99 15.45 17.78 19.24 15.69 13.32 22.79%
EPS 5.17 3.63 3.66 4.15 5.24 3.52 3.33 33.97%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 1.50 30.94%
NAPS 0.6646 0.6352 0.622 0.6072 0.5883 0.5583 0.5385 15.01%
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 6.04 5.77 4.71 3.88 3.66 4.92 5.85 2.14%
P/EPS 21.16 25.41 19.88 16.61 13.45 21.96 23.42 -6.52%
EY 4.73 3.93 5.03 6.02 7.44 4.55 4.27 7.03%
DY 2.05 2.44 3.09 3.26 3.19 2.91 1.92 4.45%
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 7.73 6.80 5.34 3.96 3.51 4.54 5.91 19.54%
P/EPS 27.10 29.96 22.54 16.97 12.88 20.26 23.65 9.47%
EY 3.69 3.34 4.44 5.89 7.77 4.94 4.23 -8.68%
DY 1.60 2.07 2.73 3.19 3.33 3.16 1.90 -10.79%
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