[ZHULIAN] YoY Annualized Quarter Result on 31-Aug-2008 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- 17.7%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 360,940 316,953 304,086 295,718 214,925 0 -
PBT 107,874 101,433 95,404 92,450 67,462 0 -
Tax -18,128 -18,193 -18,929 -18,333 -14,484 0 -
NP 89,746 83,240 76,474 74,117 52,978 0 -
-
NP to SH 89,746 83,701 76,446 74,117 52,978 0 -
-
Tax Rate 16.80% 17.94% 19.84% 19.83% 21.47% - -
Total Cost 271,193 233,713 227,612 221,601 161,946 0 -
-
Net Worth 376,623 341,427 305,752 270,797 222,074 0 -
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 55,209 55,187 41,397 36,805 44,824 - -
Div Payout % 61.52% 65.93% 54.15% 49.66% 84.61% - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 376,623 341,427 305,752 270,797 222,074 0 -
NOSH 460,082 459,897 344,975 345,052 320,177 0 -
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 24.86% 26.26% 25.15% 25.06% 24.65% 0.00% -
ROE 23.83% 24.52% 25.00% 27.37% 23.86% 0.00% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 78.45 68.92 88.15 85.70 67.13 0.00 -
EPS 19.51 18.20 22.16 21.48 16.55 0.00 -
DPS 12.00 12.00 12.00 10.67 14.00 0.00 -
NAPS 0.8186 0.7424 0.8863 0.7848 0.6936 0.00 -
Adjusted Per Share Value based on latest NOSH - 344,821
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 78.62 69.04 66.24 64.41 46.82 0.00 -
EPS 19.55 18.23 16.65 16.14 11.54 0.00 -
DPS 12.03 12.02 9.02 8.02 9.76 0.00 -
NAPS 0.8204 0.7437 0.666 0.5899 0.4837 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 - -
Price 1.61 1.85 1.46 0.94 1.18 0.00 -
P/RPS 2.05 2.68 1.66 1.10 1.76 0.00 -
P/EPS 8.25 10.16 6.59 4.38 7.13 0.00 -
EY 12.12 9.84 15.18 22.85 14.02 0.00 -
DY 7.45 6.49 8.22 11.35 11.86 0.00 -
P/NAPS 1.97 2.49 1.65 1.20 1.70 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 - -
Price 1.66 1.92 1.87 0.90 1.15 0.00 -
P/RPS 2.12 2.79 2.12 1.05 1.71 0.00 -
P/EPS 8.51 10.55 8.44 4.19 6.95 0.00 -
EY 11.75 9.48 11.85 23.87 14.39 0.00 -
DY 7.23 6.25 6.42 11.85 12.17 0.00 -
P/NAPS 2.03 2.59 2.11 1.15 1.66 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