[ZHULIAN] QoQ Annualized Quarter 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- 2.79%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 284,340 303,577 295,718 266,588 245,116 220,546 214,925 20.53%
PBT 89,304 94,993 92,450 77,300 74,140 74,450 67,462 20.58%
Tax -21,928 -20,303 -18,333 -14,330 -12,880 -15,421 -14,484 31.88%
NP 67,376 74,690 74,117 62,970 61,260 59,029 52,978 17.40%
-
NP to SH 67,376 74,690 74,117 62,970 61,260 59,029 52,978 17.40%
-
Tax Rate 24.55% 21.37% 19.83% 18.54% 17.37% 20.71% 21.47% -
Total Cost 216,964 228,887 221,601 203,618 183,856 161,517 161,946 21.55%
-
Net Worth 286,140 279,475 270,797 256,880 247,695 236,377 222,074 18.42%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 41,419 37,948 36,805 34,485 27,594 50,605 44,824 -5.13%
Div Payout % 61.48% 50.81% 49.66% 54.76% 45.05% 85.73% 84.61% -
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 286,140 279,475 270,797 256,880 247,695 236,377 222,074 18.42%
NOSH 345,163 344,988 345,052 344,852 344,932 326,487 320,177 5.14%
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 23.70% 24.60% 25.06% 23.62% 24.99% 26.76% 24.65% -
ROE 23.55% 26.73% 27.37% 24.51% 24.73% 24.97% 23.86% -
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 82.38 88.00 85.70 77.31 71.06 67.55 67.13 14.63%
EPS 19.52 21.65 21.48 18.26 17.76 18.08 16.55 11.64%
DPS 12.00 11.00 10.67 10.00 8.00 15.50 14.00 -9.77%
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 61.81 66.00 64.29 57.95 53.29 47.94 46.72 20.53%
EPS 14.65 16.24 16.11 13.69 13.32 12.83 11.52 17.39%
DPS 9.00 8.25 8.00 7.50 6.00 11.00 9.74 -5.13%
NAPS 0.622 0.6076 0.5887 0.5584 0.5385 0.5139 0.4828 18.41%
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 1.18 1.05 1.10 1.33 1.46 1.60 1.76 -23.41%
P/EPS 4.97 4.25 4.38 5.64 5.86 5.97 7.13 -21.40%
EY 20.12 23.53 22.85 17.73 17.08 16.74 14.02 27.25%
DY 12.37 11.96 11.35 9.71 7.69 14.35 11.86 2.84%
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 17/10/07 -
Price 1.10 0.94 0.90 0.95 1.05 1.12 1.15 -
P/RPS 1.34 1.07 1.05 1.23 1.48 1.66 1.71 -15.01%
P/EPS 5.64 4.34 4.19 5.20 5.91 6.19 6.95 -13.00%
EY 17.75 23.03 23.87 19.22 16.91 16.14 14.39 15.03%
DY 10.91 11.70 11.85 10.53 7.62 13.84 12.17 -7.03%
P/NAPS 1.33 1.16 1.15 1.28 1.46 1.55 1.66 -13.74%

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