[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2008 [#3]

Announcement Date
15-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- 76.55%
YoY- 39.9%
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 144,639 71,085 303,577 221,789 133,294 61,279 220,546 -24.49%
PBT 42,067 22,326 94,993 69,338 38,650 18,535 74,450 -31.62%
Tax -8,533 -5,482 -20,303 -13,750 -7,165 -3,220 -15,421 -32.57%
NP 33,534 16,844 74,690 55,588 31,485 15,315 59,029 -31.38%
-
NP to SH 33,534 16,844 74,690 55,588 31,485 15,315 59,029 -31.38%
-
Tax Rate 20.28% 24.55% 21.37% 19.83% 18.54% 17.37% 20.71% -
Total Cost 111,105 54,241 228,887 166,201 101,809 45,964 161,517 -22.05%
-
Net Worth 292,318 286,140 279,475 270,797 256,880 247,695 236,377 15.19%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 20,699 10,354 37,948 27,604 17,242 6,898 50,605 -44.86%
Div Payout % 61.73% 61.48% 50.81% 49.66% 54.76% 45.05% 85.73% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 292,318 286,140 279,475 270,797 256,880 247,695 236,377 15.19%
NOSH 344,999 345,163 344,988 345,052 344,852 344,932 326,487 3.74%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 23.18% 23.70% 24.60% 25.06% 23.62% 24.99% 26.76% -
ROE 11.47% 5.89% 26.73% 20.53% 12.26% 6.18% 24.97% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 41.92 20.59 88.00 64.28 38.65 17.77 67.55 -27.22%
EPS 9.72 4.88 21.65 16.11 9.13 4.44 18.08 -33.85%
DPS 6.00 3.00 11.00 8.00 5.00 2.00 15.50 -46.85%
NAPS 0.8473 0.829 0.8101 0.7848 0.7449 0.7181 0.724 11.04%
Adjusted Per Share Value based on latest NOSH - 344,821
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 31.44 15.45 66.00 48.22 28.98 13.32 47.94 -24.49%
EPS 7.29 3.66 16.24 12.08 6.84 3.33 12.83 -31.37%
DPS 4.50 2.25 8.25 6.00 3.75 1.50 11.00 -44.86%
NAPS 0.6355 0.622 0.6076 0.5887 0.5584 0.5385 0.5139 15.19%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.23 0.97 0.92 0.94 1.03 1.04 1.08 -
P/RPS 2.93 4.71 1.05 1.46 2.66 5.85 1.60 49.62%
P/EPS 12.65 19.88 4.25 5.83 11.28 23.42 5.97 64.89%
EY 7.90 5.03 23.53 17.14 8.86 4.27 16.74 -39.35%
DY 4.88 3.09 11.96 8.51 4.85 1.92 14.35 -51.24%
P/NAPS 1.45 1.17 1.14 1.20 1.38 1.45 1.49 -1.79%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 17/01/08 -
Price 1.45 1.10 0.94 0.90 0.95 1.05 1.12 -
P/RPS 3.46 5.34 1.07 1.40 2.46 5.91 1.66 63.09%
P/EPS 14.92 22.54 4.34 5.59 10.41 23.65 6.19 79.67%
EY 6.70 4.44 23.03 17.90 9.61 4.23 16.14 -44.32%
DY 4.14 2.73 11.70 8.89 5.26 1.90 13.84 -55.23%
P/NAPS 1.71 1.33 1.16 1.15 1.28 1.46 1.55 6.76%

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