[ZHULIAN] QoQ Cumulative 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- 46.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 133,294 61,279 220,546 161,194 106,438 52,848 126,007 3.81%
PBT 38,650 18,535 74,450 50,597 34,576 20,030 73,058 -34.56%
Tax -7,165 -3,220 -15,421 -10,863 -7,471 -4,771 -8,286 -9.22%
NP 31,485 15,315 59,029 39,734 27,105 15,259 64,772 -38.15%
-
NP to SH 31,485 15,315 59,029 39,734 27,105 15,259 64,772 -38.15%
-
Tax Rate 18.54% 17.37% 20.71% 21.47% 21.61% 23.82% 11.34% -
Total Cost 101,809 45,964 161,517 121,460 79,333 37,589 61,235 40.29%
-
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 17,242 6,898 50,605 33,618 20,556 - - -
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 12.26% 6.18% 24.97% 17.89% 13.03% 6.86% 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 38.65 17.77 67.55 50.35 36.25 18.56 44.30 -8.68%
EPS 9.13 4.44 18.08 12.41 9.23 5.36 22.77 -45.59%
DPS 5.00 2.00 15.50 10.50 7.00 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 28.98 13.32 47.94 35.04 23.14 11.49 27.39 3.82%
EPS 6.84 3.33 12.83 8.64 5.89 3.32 14.08 -38.17%
DPS 3.75 1.50 11.00 7.31 4.47 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 2.66 5.85 1.60 2.34 2.84 0.00 0.00 -
P/EPS 11.28 23.42 5.97 9.51 11.16 0.00 0.00 -
EY 8.86 4.27 16.74 10.52 8.96 0.00 0.00 -
DY 4.85 1.92 14.35 8.90 6.80 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 2.46 5.91 1.66 2.28 3.72 0.00 0.00 -
P/EPS 10.41 23.65 6.19 9.27 14.63 0.00 0.00 -
EY 9.61 4.23 16.14 10.79 6.84 0.00 0.00 -
DY 5.26 1.90 13.84 9.13 5.19 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