[ZHULIAN] QoQ Quarter Result on 30-Nov-2007 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 52.78%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 88,495 72,156 61,279 59,352 54,756 53,590 52,848 40.79%
PBT 30,688 20,115 18,535 23,853 16,020 14,546 20,030 32.72%
Tax -6,585 -3,945 -3,220 -4,558 -3,391 -2,700 -4,771 23.84%
NP 24,103 16,170 15,315 19,295 12,629 11,846 15,259 35.44%
-
NP to SH 24,103 16,170 15,315 19,295 12,629 11,846 15,259 35.44%
-
Tax Rate 21.46% 19.61% 17.37% 19.11% 21.17% 18.56% 23.82% -
Total Cost 64,392 55,986 45,964 40,057 42,127 41,744 37,589 42.93%
-
Net Worth 270,615 256,823 247,695 249,903 239,329 214,561 222,365 13.91%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 10,344 10,343 6,898 17,258 12,076 21,207 - -
Div Payout % 42.92% 63.97% 45.05% 89.45% 95.63% 179.03% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 270,615 256,823 247,695 249,903 239,329 214,561 222,365 13.91%
NOSH 344,821 344,776 344,932 345,169 345,054 302,966 284,682 13.56%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 27.24% 22.41% 24.99% 32.51% 23.06% 22.10% 28.87% -
ROE 8.91% 6.30% 6.18% 7.72% 5.28% 5.52% 6.86% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 25.66 20.93 17.77 17.20 15.87 17.69 18.56 23.98%
EPS 6.99 4.69 4.44 5.59 3.66 3.91 5.36 19.26%
DPS 3.00 3.00 2.00 5.00 3.50 7.00 0.00 -
NAPS 0.7848 0.7449 0.7181 0.724 0.6936 0.7082 0.7811 0.31%
Adjusted Per Share Value based on latest NOSH - 345,169
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 19.24 15.69 13.32 12.90 11.90 11.65 11.49 40.79%
EPS 5.24 3.52 3.33 4.19 2.75 2.58 3.32 35.37%
DPS 2.25 2.25 1.50 3.75 2.63 4.61 0.00 -
NAPS 0.5883 0.5583 0.5385 0.5433 0.5203 0.4664 0.4834 13.92%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.94 1.03 1.04 1.08 1.18 1.03 0.00 -
P/RPS 3.66 4.92 5.85 6.28 7.44 5.82 0.00 -
P/EPS 13.45 21.96 23.42 19.32 32.24 26.34 0.00 -
EY 7.44 4.55 4.27 5.18 3.10 3.80 0.00 -
DY 3.19 2.91 1.92 4.63 2.97 6.80 0.00 -
P/NAPS 1.20 1.38 1.45 1.49 1.70 1.45 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 15/10/08 16/07/08 17/04/08 17/01/08 17/10/07 17/07/07 23/04/07 -
Price 0.90 0.95 1.05 1.12 1.15 1.35 0.00 -
P/RPS 3.51 4.54 5.91 6.51 7.25 7.63 0.00 -
P/EPS 12.88 20.26 23.65 20.04 31.42 34.53 0.00 -
EY 7.77 4.94 4.23 4.99 3.18 2.90 0.00 -
DY 3.33 3.16 1.90 4.46 3.04 5.19 0.00 -
P/NAPS 1.15 1.28 1.46 1.55 1.66 1.91 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