[ZHULIAN] QoQ TTM Result on 31-May-2008 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 7.33%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 313,524 303,718 281,282 247,543 228,977 220,546 215,744 28.32%
PBT 98,784 94,993 93,089 78,421 72,852 74,347 71,833 23.68%
Tax -22,565 -20,303 -18,308 -15,114 -13,869 -15,420 -17,479 18.58%
NP 76,219 74,690 74,781 63,307 58,983 58,927 54,354 25.30%
-
NP to SH 76,219 74,690 74,781 63,307 58,983 58,927 54,354 25.30%
-
Tax Rate 22.84% 21.37% 19.67% 19.27% 19.04% 20.74% 24.33% -
Total Cost 237,305 229,028 206,501 184,236 169,994 161,619 161,390 29.33%
-
Net Worth 286,140 279,323 270,615 256,823 247,695 249,903 239,329 12.65%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 41,386 37,930 44,845 46,577 57,441 50,543 33,284 15.64%
Div Payout % 54.30% 50.78% 59.97% 73.57% 97.39% 85.77% 61.24% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 286,140 279,323 270,615 256,823 247,695 249,903 239,329 12.65%
NOSH 345,163 344,801 344,821 344,776 344,932 345,169 345,054 0.02%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 24.31% 24.59% 26.59% 25.57% 25.76% 26.72% 25.19% -
ROE 26.64% 26.74% 27.63% 24.65% 23.81% 23.58% 22.71% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 90.83 88.08 81.57 71.80 66.38 63.89 62.52 28.30%
EPS 22.08 21.66 21.69 18.36 17.10 17.07 15.75 25.28%
DPS 12.00 11.00 13.00 13.50 16.65 14.64 9.65 15.65%
NAPS 0.829 0.8101 0.7848 0.7449 0.7181 0.724 0.6936 12.63%
Adjusted Per Share Value based on latest NOSH - 344,776
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 68.29 66.16 61.27 53.92 49.88 48.04 46.99 28.33%
EPS 16.60 16.27 16.29 13.79 12.85 12.84 11.84 25.29%
DPS 9.01 8.26 9.77 10.15 12.51 11.01 7.25 15.60%
NAPS 0.6233 0.6084 0.5895 0.5594 0.5395 0.5443 0.5213 12.66%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.97 0.92 0.94 1.03 1.04 1.08 1.18 -
P/RPS 1.07 1.04 1.15 1.43 1.57 1.69 1.89 -31.58%
P/EPS 4.39 4.25 4.33 5.61 6.08 6.33 7.49 -29.98%
EY 22.76 23.55 23.07 17.83 16.44 15.81 13.35 42.75%
DY 12.37 11.96 13.83 13.11 16.01 13.56 8.17 31.88%
P/NAPS 1.17 1.14 1.20 1.38 1.45 1.49 1.70 -22.06%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 17/01/08 - -
Price 1.10 0.94 0.90 0.95 1.05 1.12 0.00 -
P/RPS 1.21 1.07 1.10 1.32 1.58 1.75 0.00 -
P/EPS 4.98 4.34 4.15 5.17 6.14 6.56 0.00 -
EY 20.07 23.04 24.10 19.33 16.29 15.24 0.00 -
DY 10.91 11.70 14.44 14.21 15.86 13.07 0.00 -
P/NAPS 1.33 1.16 1.15 1.28 1.46 1.55 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