[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2008 [#2]

Announcement Date
16-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 105.58%
YoY- 16.16%
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 71,085 303,577 221,789 133,294 61,279 220,546 161,194 -42.09%
PBT 22,326 94,993 69,338 38,650 18,535 74,450 50,597 -42.06%
Tax -5,482 -20,303 -13,750 -7,165 -3,220 -15,421 -10,863 -36.64%
NP 16,844 74,690 55,588 31,485 15,315 59,029 39,734 -43.59%
-
NP to SH 16,844 74,690 55,588 31,485 15,315 59,029 39,734 -43.59%
-
Tax Rate 24.55% 21.37% 19.83% 18.54% 17.37% 20.71% 21.47% -
Total Cost 54,241 228,887 166,201 101,809 45,964 161,517 121,460 -41.60%
-
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 10,354 37,948 27,604 17,242 6,898 50,605 33,618 -54.42%
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 5.89% 26.73% 20.53% 12.26% 6.18% 24.97% 17.89% -
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 20.59 88.00 64.28 38.65 17.77 67.55 50.35 -44.93%
EPS 4.88 21.65 16.11 9.13 4.44 18.08 12.41 -46.35%
DPS 3.00 11.00 8.00 5.00 2.00 15.50 10.50 -56.65%
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 15.45 66.00 48.22 28.98 13.32 47.94 35.04 -42.09%
EPS 3.66 16.24 12.08 6.84 3.33 12.83 8.64 -43.62%
DPS 2.25 8.25 6.00 3.75 1.50 11.00 7.31 -54.44%
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 4.71 1.05 1.46 2.66 5.85 1.60 2.34 59.48%
P/EPS 19.88 4.25 5.83 11.28 23.42 5.97 9.51 63.56%
EY 5.03 23.53 17.14 8.86 4.27 16.74 10.52 -38.88%
DY 3.09 11.96 8.51 4.85 1.92 14.35 8.90 -50.63%
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 5.34 1.07 1.40 2.46 5.91 1.66 2.28 76.45%
P/EPS 22.54 4.34 5.59 10.41 23.65 6.19 9.27 80.91%
EY 4.44 23.03 17.90 9.61 4.23 16.14 10.79 -44.70%
DY 2.73 11.70 8.89 5.26 1.90 13.84 9.13 -55.31%
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