[ZHULIAN] QoQ TTM Result on 31-Aug-2007 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-Aug-2007 [#3]
Profit Trend
QoQ- 30.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 247,543 228,977 220,546 215,744 160,988 107,398 54,550 173.84%
PBT 78,421 72,852 74,347 71,833 55,813 41,267 21,237 138.71%
Tax -15,114 -13,869 -15,420 -17,479 -14,088 -11,388 -6,617 73.35%
NP 63,307 58,983 58,927 54,354 41,725 29,879 14,620 165.42%
-
NP to SH 63,307 58,983 58,927 54,354 41,725 29,879 14,620 165.42%
-
Tax Rate 19.27% 19.04% 20.74% 24.33% 25.24% 27.60% 31.16% -
Total Cost 184,236 169,994 161,619 161,390 119,263 77,519 39,930 176.89%
-
Net Worth 256,823 247,695 249,903 239,329 214,561 222,365 206,898 15.48%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 46,577 57,441 50,543 33,284 21,207 - - -
Div Payout % 73.57% 97.39% 85.77% 61.24% 50.83% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 256,823 247,695 249,903 239,329 214,561 222,365 206,898 15.48%
NOSH 344,776 344,932 345,169 345,054 302,966 284,682 284,435 13.67%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 25.57% 25.76% 26.72% 25.19% 25.92% 27.82% 26.80% -
ROE 24.65% 23.81% 23.58% 22.71% 19.45% 13.44% 7.07% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 71.80 66.38 63.89 62.52 53.14 37.73 19.18 140.89%
EPS 18.36 17.10 17.07 15.75 13.77 10.50 5.14 133.49%
DPS 13.50 16.65 14.64 9.65 7.00 0.00 0.00 -
NAPS 0.7449 0.7181 0.724 0.6936 0.7082 0.7811 0.7274 1.59%
Adjusted Per Share Value based on latest NOSH - 345,054
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 53.92 49.88 48.04 46.99 35.07 23.39 11.88 173.87%
EPS 13.79 12.85 12.84 11.84 9.09 6.51 3.18 165.68%
DPS 10.15 12.51 11.01 7.25 4.62 0.00 0.00 -
NAPS 0.5594 0.5395 0.5443 0.5213 0.4674 0.4844 0.4507 15.47%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - - -
Price 1.03 1.04 1.08 1.18 1.03 0.00 0.00 -
P/RPS 1.43 1.57 1.69 1.89 1.94 0.00 0.00 -
P/EPS 5.61 6.08 6.33 7.49 7.48 0.00 0.00 -
EY 17.83 16.44 15.81 13.35 13.37 0.00 0.00 -
DY 13.11 16.01 13.56 8.17 6.80 0.00 0.00 -
P/NAPS 1.38 1.45 1.49 1.70 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 16/07/08 17/04/08 17/01/08 - - - - -
Price 0.95 1.05 1.12 0.00 0.00 0.00 0.00 -
P/RPS 1.32 1.58 1.75 0.00 0.00 0.00 0.00 -
P/EPS 5.17 6.14 6.56 0.00 0.00 0.00 0.00 -
EY 19.33 16.29 15.24 0.00 0.00 0.00 0.00 -
DY 14.21 15.86 13.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.46 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