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

Announcement Date
17-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 3.78%
YoY- 0.37%
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 303,577 295,718 266,588 245,116 220,546 214,925 212,876 26.61%
PBT 94,993 92,450 77,300 74,140 74,450 67,462 69,152 23.50%
Tax -20,303 -18,333 -14,330 -12,880 -15,421 -14,484 -14,942 22.60%
NP 74,690 74,117 62,970 61,260 59,029 52,978 54,210 23.74%
-
NP to SH 74,690 74,117 62,970 61,260 59,029 52,978 54,210 23.74%
-
Tax Rate 21.37% 19.83% 18.54% 17.37% 20.71% 21.47% 21.61% -
Total Cost 228,887 221,601 203,618 183,856 161,517 161,946 158,666 27.58%
-
Net Worth 279,475 270,797 256,880 247,695 236,377 222,074 207,971 21.71%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 37,948 36,805 34,485 27,594 50,605 44,824 41,112 -5.18%
Div Payout % 50.81% 49.66% 54.76% 45.05% 85.73% 84.61% 75.84% -
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 279,475 270,797 256,880 247,695 236,377 222,074 207,971 21.71%
NOSH 344,988 345,052 344,852 344,932 326,487 320,177 293,661 11.30%
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 24.60% 25.06% 23.62% 24.99% 26.76% 24.65% 25.47% -
ROE 26.73% 27.37% 24.51% 24.73% 24.97% 23.86% 26.07% -
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 88.00 85.70 77.31 71.06 67.55 67.13 72.49 13.75%
EPS 21.65 21.48 18.26 17.76 18.08 16.55 18.46 11.17%
DPS 11.00 10.67 10.00 8.00 15.50 14.00 14.00 -14.81%
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 66.00 64.29 57.95 53.29 47.94 46.72 46.28 26.61%
EPS 16.24 16.11 13.69 13.32 12.83 11.52 11.78 23.79%
DPS 8.25 8.00 7.50 6.00 11.00 9.74 8.94 -5.20%
NAPS 0.6076 0.5887 0.5584 0.5385 0.5139 0.4828 0.4521 21.71%
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 1.05 1.10 1.33 1.46 1.60 1.76 1.42 -18.18%
P/EPS 4.25 4.38 5.64 5.86 5.97 7.13 5.58 -16.55%
EY 23.53 22.85 17.73 17.08 16.74 14.02 17.92 19.85%
DY 11.96 11.35 9.71 7.69 14.35 11.86 13.59 -8.14%
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 17/10/07 17/07/07 -
Price 0.94 0.90 0.95 1.05 1.12 1.15 1.35 -
P/RPS 1.07 1.05 1.23 1.48 1.66 1.71 1.86 -30.76%
P/EPS 4.34 4.19 5.20 5.91 6.19 6.95 7.31 -29.29%
EY 23.03 23.87 19.22 16.91 16.14 14.39 13.67 41.45%
DY 11.70 11.85 10.53 7.62 13.84 12.17 10.37 8.35%
P/NAPS 1.16 1.15 1.28 1.46 1.55 1.66 1.91 -28.21%

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