[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2008 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- 34.36%
YoY- 26.53%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 228,065 144,639 71,085 303,577 221,789 133,294 61,279 139.58%
PBT 71,553 42,067 22,326 94,993 69,338 38,650 18,535 145.48%
Tax -14,197 -8,533 -5,482 -20,303 -13,750 -7,165 -3,220 168.15%
NP 57,356 33,534 16,844 74,690 55,588 31,485 15,315 140.58%
-
NP to SH 57,335 33,534 16,844 74,690 55,588 31,485 15,315 140.52%
-
Tax Rate 19.84% 20.28% 24.55% 21.37% 19.83% 18.54% 17.37% -
Total Cost 170,709 111,105 54,241 228,887 166,201 101,809 45,964 139.25%
-
Net Worth 305,752 292,318 286,140 279,475 270,797 256,880 247,695 15.02%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 31,047 20,699 10,354 37,948 27,604 17,242 6,898 171.85%
Div Payout % 54.15% 61.73% 61.48% 50.81% 49.66% 54.76% 45.05% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 305,752 292,318 286,140 279,475 270,797 256,880 247,695 15.02%
NOSH 344,975 344,999 345,163 344,988 345,052 344,852 344,932 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 25.15% 23.18% 23.70% 24.60% 25.06% 23.62% 24.99% -
ROE 18.75% 11.47% 5.89% 26.73% 20.53% 12.26% 6.18% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 66.11 41.92 20.59 88.00 64.28 38.65 17.77 139.52%
EPS 16.62 9.72 4.88 21.65 16.11 9.13 4.44 140.50%
DPS 9.00 6.00 3.00 11.00 8.00 5.00 2.00 171.82%
NAPS 0.8863 0.8473 0.829 0.8101 0.7848 0.7449 0.7181 15.01%
Adjusted Per Share Value based on latest NOSH - 344,801
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 49.58 31.44 15.45 66.00 48.22 28.98 13.32 139.60%
EPS 12.46 7.29 3.66 16.24 12.08 6.84 3.33 140.43%
DPS 6.75 4.50 2.25 8.25 6.00 3.75 1.50 171.82%
NAPS 0.6647 0.6355 0.622 0.6076 0.5887 0.5584 0.5385 15.02%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.46 1.23 0.97 0.92 0.94 1.03 1.04 -
P/RPS 2.21 2.93 4.71 1.05 1.46 2.66 5.85 -47.64%
P/EPS 8.78 12.65 19.88 4.25 5.83 11.28 23.42 -47.91%
EY 11.38 7.90 5.03 23.53 17.14 8.86 4.27 91.88%
DY 6.16 4.88 3.09 11.96 8.51 4.85 1.92 117.06%
P/NAPS 1.65 1.45 1.17 1.14 1.20 1.38 1.45 8.97%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 -
Price 1.87 1.45 1.10 0.94 0.90 0.95 1.05 -
P/RPS 2.83 3.46 5.34 1.07 1.40 2.46 5.91 -38.71%
P/EPS 11.25 14.92 22.54 4.34 5.59 10.41 23.65 -38.98%
EY 8.89 6.70 4.44 23.03 17.90 9.61 4.23 63.85%
DY 4.81 4.14 2.73 11.70 8.89 5.26 1.90 85.43%
P/NAPS 2.11 1.71 1.33 1.16 1.15 1.28 1.46 27.74%

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