[ZHULIAN] QoQ Annualized Quarter 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- -2.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 266,588 245,116 220,546 214,925 212,876 211,392 126,007 64.72%
PBT 77,300 74,140 74,450 67,462 69,152 80,120 73,058 3.83%
Tax -14,330 -12,880 -15,421 -14,484 -14,942 -19,084 -8,286 44.03%
NP 62,970 61,260 59,029 52,978 54,210 61,036 64,772 -1.86%
-
NP to SH 62,970 61,260 59,029 52,978 54,210 61,036 64,772 -1.86%
-
Tax Rate 18.54% 17.37% 20.71% 21.47% 21.61% 23.82% 11.34% -
Total Cost 203,618 183,856 161,517 161,946 158,666 150,356 61,235 122.61%
-
Net Worth 256,880 247,695 236,377 222,074 207,971 222,365 206,917 15.49%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 34,485 27,594 50,605 44,824 41,112 - - -
Div Payout % 54.76% 45.05% 85.73% 84.61% 75.84% - - -
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 256,880 247,695 236,377 222,074 207,971 222,365 206,917 15.49%
NOSH 344,852 344,932 326,487 320,177 293,661 284,682 284,462 13.68%
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 23.62% 24.99% 26.76% 24.65% 25.47% 28.87% 51.40% -
ROE 24.51% 24.73% 24.97% 23.86% 26.07% 27.45% 31.30% -
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 77.31 71.06 67.55 67.13 72.49 74.26 44.30 44.90%
EPS 18.26 17.76 18.08 16.55 18.46 21.44 22.77 -13.67%
DPS 10.00 8.00 15.50 14.00 14.00 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 57.95 53.29 47.94 46.72 46.28 45.95 27.39 64.73%
EPS 13.69 13.32 12.83 11.52 11.78 13.27 14.08 -1.85%
DPS 7.50 6.00 11.00 9.74 8.94 0.00 0.00 -
NAPS 0.5584 0.5385 0.5139 0.4828 0.4521 0.4834 0.4498 15.49%
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 1.33 1.46 1.60 1.76 1.42 0.00 0.00 -
P/EPS 5.64 5.86 5.97 7.13 5.58 0.00 0.00 -
EY 17.73 17.08 16.74 14.02 17.92 0.00 0.00 -
DY 9.71 7.69 14.35 11.86 13.59 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 17/10/07 17/07/07 23/04/07 - -
Price 0.95 1.05 1.12 1.15 1.35 0.00 0.00 -
P/RPS 1.23 1.48 1.66 1.71 1.86 0.00 0.00 -
P/EPS 5.20 5.91 6.19 6.95 7.31 0.00 0.00 -
EY 19.22 16.91 16.14 14.39 13.67 0.00 0.00 -
DY 10.53 7.62 13.84 12.17 10.37 0.00 0.00 -
P/NAPS 1.28 1.46 1.55 1.66 1.91 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