[ZHULIAN] QoQ Quarter Result on 29-Feb-2008 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- -20.63%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 81,788 88,495 72,156 61,279 59,352 54,756 53,590 32.45%
PBT 25,655 30,688 20,115 18,535 23,853 16,020 14,546 45.82%
Tax -6,553 -6,585 -3,945 -3,220 -4,558 -3,391 -2,700 80.30%
NP 19,102 24,103 16,170 15,315 19,295 12,629 11,846 37.39%
-
NP to SH 19,102 24,103 16,170 15,315 19,295 12,629 11,846 37.39%
-
Tax Rate 25.54% 21.46% 19.61% 17.37% 19.11% 21.17% 18.56% -
Total Cost 62,686 64,392 55,986 45,964 40,057 42,127 41,744 31.03%
-
Net Worth 279,323 270,615 256,823 247,695 249,903 239,329 214,561 19.16%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 10,344 10,344 10,343 6,898 17,258 12,076 21,207 -37.95%
Div Payout % 54.15% 42.92% 63.97% 45.05% 89.45% 95.63% 179.03% -
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 279,323 270,615 256,823 247,695 249,903 239,329 214,561 19.16%
NOSH 344,801 344,821 344,776 344,932 345,169 345,054 302,966 8.98%
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 23.36% 27.24% 22.41% 24.99% 32.51% 23.06% 22.10% -
ROE 6.84% 8.91% 6.30% 6.18% 7.72% 5.28% 5.52% -
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 23.72 25.66 20.93 17.77 17.20 15.87 17.69 21.53%
EPS 5.54 6.99 4.69 4.44 5.59 3.66 3.91 26.07%
DPS 3.00 3.00 3.00 2.00 5.00 3.50 7.00 -43.06%
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 17.78 19.24 15.69 13.32 12.90 11.90 11.65 32.45%
EPS 4.15 5.24 3.52 3.33 4.19 2.75 2.58 37.16%
DPS 2.25 2.25 2.25 1.50 3.75 2.63 4.61 -37.92%
NAPS 0.6072 0.5883 0.5583 0.5385 0.5433 0.5203 0.4664 19.17%
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 3.88 3.66 4.92 5.85 6.28 7.44 5.82 -23.62%
P/EPS 16.61 13.45 21.96 23.42 19.32 32.24 26.34 -26.40%
EY 6.02 7.44 4.55 4.27 5.18 3.10 3.80 35.78%
DY 3.26 3.19 2.91 1.92 4.63 2.97 6.80 -38.66%
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 3.96 3.51 4.54 5.91 6.51 7.25 7.63 -35.34%
P/EPS 16.97 12.88 20.26 23.65 20.04 31.42 34.53 -37.64%
EY 5.89 7.77 4.94 4.23 4.99 3.18 2.90 60.17%
DY 3.19 3.33 3.16 1.90 4.46 3.04 5.19 -27.64%
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