[ZHULIAN] QoQ Cumulative 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- -74.06%
YoY- 0.37%
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 303,577 221,789 133,294 61,279 220,546 161,194 106,438 100.73%
PBT 94,993 69,338 38,650 18,535 74,450 50,597 34,576 95.79%
Tax -20,303 -13,750 -7,165 -3,220 -15,421 -10,863 -7,471 94.38%
NP 74,690 55,588 31,485 15,315 59,029 39,734 27,105 96.18%
-
NP to SH 74,690 55,588 31,485 15,315 59,029 39,734 27,105 96.18%
-
Tax Rate 21.37% 19.83% 18.54% 17.37% 20.71% 21.47% 21.61% -
Total Cost 228,887 166,201 101,809 45,964 161,517 121,460 79,333 102.27%
-
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 27,604 17,242 6,898 50,605 33,618 20,556 50.31%
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% 20.53% 12.26% 6.18% 24.97% 17.89% 13.03% -
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 64.28 38.65 17.77 67.55 50.35 36.25 80.33%
EPS 21.65 16.11 9.13 4.44 18.08 12.41 9.23 76.26%
DPS 11.00 8.00 5.00 2.00 15.50 10.50 7.00 35.05%
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 48.22 28.98 13.32 47.94 35.04 23.14 100.73%
EPS 16.24 12.08 6.84 3.33 12.83 8.64 5.89 96.26%
DPS 8.25 6.00 3.75 1.50 11.00 7.31 4.47 50.29%
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 1.46 2.66 5.85 1.60 2.34 2.84 -48.39%
P/EPS 4.25 5.83 11.28 23.42 5.97 9.51 11.16 -47.36%
EY 23.53 17.14 8.86 4.27 16.74 10.52 8.96 90.01%
DY 11.96 8.51 4.85 1.92 14.35 8.90 6.80 45.55%
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 1.40 2.46 5.91 1.66 2.28 3.72 -56.32%
P/EPS 4.34 5.59 10.41 23.65 6.19 9.27 14.63 -55.42%
EY 23.03 17.90 9.61 4.23 16.14 10.79 6.84 124.14%
DY 11.70 8.89 5.26 1.90 13.84 9.13 5.19 71.67%
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