[ZHULIAN] QoQ Annualized Quarter 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- -5.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 220,546 214,925 212,876 211,392 126,007 0 0 -
PBT 74,450 67,462 69,152 80,120 73,058 0 0 -
Tax -15,421 -14,484 -14,942 -19,084 -8,286 0 0 -
NP 59,029 52,978 54,210 61,036 64,772 0 0 -
-
NP to SH 59,029 52,978 54,210 61,036 64,772 0 0 -
-
Tax Rate 20.71% 21.47% 21.61% 23.82% 11.34% - - -
Total Cost 161,517 161,946 158,666 150,356 61,235 0 0 -
-
Net Worth 236,377 222,074 207,971 222,365 206,917 0 0 -
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 50,605 44,824 41,112 - - - - -
Div Payout % 85.73% 84.61% 75.84% - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 236,377 222,074 207,971 222,365 206,917 0 0 -
NOSH 326,487 320,177 293,661 284,682 284,462 0 0 -
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 26.76% 24.65% 25.47% 28.87% 51.40% 0.00% 0.00% -
ROE 24.97% 23.86% 26.07% 27.45% 31.30% 0.00% 0.00% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 67.55 67.13 72.49 74.26 44.30 0.00 0.00 -
EPS 18.08 16.55 18.46 21.44 22.77 0.00 0.00 -
DPS 15.50 14.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.724 0.6936 0.7082 0.7811 0.7274 0.00 0.00 -
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 31/08/06 31/05/06 CAGR
RPS 47.94 46.72 46.28 45.95 27.39 0.00 0.00 -
EPS 12.83 11.52 11.78 13.27 14.08 0.00 0.00 -
DPS 11.00 9.74 8.94 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.4828 0.4521 0.4834 0.4498 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 - - - - -
Price 1.08 1.18 1.03 0.00 0.00 0.00 0.00 -
P/RPS 1.60 1.76 1.42 0.00 0.00 0.00 0.00 -
P/EPS 5.97 7.13 5.58 0.00 0.00 0.00 0.00 -
EY 16.74 14.02 17.92 0.00 0.00 0.00 0.00 -
DY 14.35 11.86 13.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.70 1.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 17/01/08 17/10/07 17/07/07 23/04/07 - - - -
Price 1.12 1.15 1.35 0.00 0.00 0.00 0.00 -
P/RPS 1.66 1.71 1.86 0.00 0.00 0.00 0.00 -
P/EPS 6.19 6.95 7.31 0.00 0.00 0.00 0.00 -
EY 16.14 14.39 13.67 0.00 0.00 0.00 0.00 -
DY 13.84 12.17 10.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.91 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