[ZHULIAN] QoQ TTM Result on 29-Feb-2008 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 0.1%
YoY- 97.41%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 303,718 281,282 247,543 228,977 220,546 215,744 160,988 52.50%
PBT 94,993 93,089 78,421 72,852 74,347 71,833 55,813 42.41%
Tax -20,303 -18,308 -15,114 -13,869 -15,420 -17,479 -14,088 27.50%
NP 74,690 74,781 63,307 58,983 58,927 54,354 41,725 47.27%
-
NP to SH 74,690 74,781 63,307 58,983 58,927 54,354 41,725 47.27%
-
Tax Rate 21.37% 19.67% 19.27% 19.04% 20.74% 24.33% 25.24% -
Total Cost 229,028 206,501 184,236 169,994 161,619 161,390 119,263 54.31%
-
Net Worth 279,323 270,615 256,823 247,695 249,903 239,329 214,561 19.16%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 37,930 44,845 46,577 57,441 50,543 33,284 21,207 47.18%
Div Payout % 50.78% 59.97% 73.57% 97.39% 85.77% 61.24% 50.83% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 279,323 270,615 256,823 247,695 249,903 239,329 214,561 19.16%
NOSH 344,801 344,821 344,776 344,932 345,169 345,054 302,966 8.98%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 24.59% 26.59% 25.57% 25.76% 26.72% 25.19% 25.92% -
ROE 26.74% 27.63% 24.65% 23.81% 23.58% 22.71% 19.45% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 88.08 81.57 71.80 66.38 63.89 62.52 53.14 39.92%
EPS 21.66 21.69 18.36 17.10 17.07 15.75 13.77 35.14%
DPS 11.00 13.00 13.50 16.65 14.64 9.65 7.00 35.05%
NAPS 0.8101 0.7848 0.7449 0.7181 0.724 0.6936 0.7082 9.34%
Adjusted Per Share Value based on latest NOSH - 344,932
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 66.03 61.15 53.81 49.78 47.94 46.90 35.00 52.50%
EPS 16.24 16.26 13.76 12.82 12.81 11.82 9.07 47.29%
DPS 8.25 9.75 10.13 12.49 10.99 7.24 4.61 47.24%
NAPS 0.6072 0.5883 0.5583 0.5385 0.5433 0.5203 0.4664 19.17%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.92 0.94 1.03 1.04 1.08 1.18 1.03 -
P/RPS 1.04 1.15 1.43 1.57 1.69 1.89 1.94 -33.93%
P/EPS 4.25 4.33 5.61 6.08 6.33 7.49 7.48 -31.32%
EY 23.55 23.07 17.83 16.44 15.81 13.35 13.37 45.69%
DY 11.96 13.83 13.11 16.01 13.56 8.17 6.80 45.55%
P/NAPS 1.14 1.20 1.38 1.45 1.49 1.70 1.45 -14.77%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 15/10/08 16/07/08 17/04/08 17/01/08 - - -
Price 0.94 0.90 0.95 1.05 1.12 0.00 0.00 -
P/RPS 1.07 1.10 1.32 1.58 1.75 0.00 0.00 -
P/EPS 4.34 4.15 5.17 6.14 6.56 0.00 0.00 -
EY 23.04 24.10 19.33 16.29 15.24 0.00 0.00 -
DY 11.70 14.44 14.21 15.86 13.07 0.00 0.00 -
P/NAPS 1.16 1.15 1.28 1.46 1.55 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