[ZHULIAN] QoQ TTM Result on 28-Feb-2007 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
23-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
28-Feb-2007 [#1]
Profit Trend
QoQ- 104.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 220,546 215,744 160,988 107,398 54,550 304.30%
PBT 74,347 71,833 55,813 41,267 21,237 250.08%
Tax -15,420 -17,479 -14,088 -11,388 -6,617 133.03%
NP 58,927 54,354 41,725 29,879 14,620 303.05%
-
NP to SH 58,927 54,354 41,725 29,879 14,620 303.05%
-
Tax Rate 20.74% 24.33% 25.24% 27.60% 31.16% -
Total Cost 161,619 161,390 119,263 77,519 39,930 304.75%
-
Net Worth 249,903 239,329 214,561 222,365 206,898 20.78%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 50,543 33,284 21,207 - - -
Div Payout % 85.77% 61.24% 50.83% - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 249,903 239,329 214,561 222,365 206,898 20.78%
NOSH 345,169 345,054 302,966 284,682 284,435 21.35%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 26.72% 25.19% 25.92% 27.82% 26.80% -
ROE 23.58% 22.71% 19.45% 13.44% 7.07% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 63.89 62.52 53.14 37.73 19.18 233.10%
EPS 17.07 15.75 13.77 10.50 5.14 232.10%
DPS 14.64 9.65 7.00 0.00 0.00 -
NAPS 0.724 0.6936 0.7082 0.7811 0.7274 -0.46%
Adjusted Per Share Value based on latest NOSH - 284,682
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 48.04 46.99 35.07 23.39 11.88 304.37%
EPS 12.84 11.84 9.09 6.51 3.18 303.77%
DPS 11.01 7.25 4.62 0.00 0.00 -
NAPS 0.5443 0.5213 0.4674 0.4844 0.4507 20.76%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/11/07 30/08/07 31/05/07 - - -
Price 1.08 1.18 1.03 0.00 0.00 -
P/RPS 1.69 1.89 1.94 0.00 0.00 -
P/EPS 6.33 7.49 7.48 0.00 0.00 -
EY 15.81 13.35 13.37 0.00 0.00 -
DY 13.56 8.17 6.80 0.00 0.00 -
P/NAPS 1.49 1.70 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 17/01/08 - - - - -
Price 1.12 0.00 0.00 0.00 0.00 -
P/RPS 1.75 0.00 0.00 0.00 0.00 -
P/EPS 6.56 0.00 0.00 0.00 0.00 -
EY 15.24 0.00 0.00 0.00 0.00 -
DY 13.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.00 0.00 0.00 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