[ZHULIAN] QoQ Quarter Result on 31-May-2007 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- -22.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 61,279 59,352 54,756 53,590 52,848 54,550 0 -
PBT 18,535 23,853 16,020 14,546 20,030 21,237 0 -
Tax -3,220 -4,558 -3,391 -2,700 -4,771 -6,617 0 -
NP 15,315 19,295 12,629 11,846 15,259 14,620 0 -
-
NP to SH 15,315 19,295 12,629 11,846 15,259 14,620 0 -
-
Tax Rate 17.37% 19.11% 21.17% 18.56% 23.82% 31.16% - -
Total Cost 45,964 40,057 42,127 41,744 37,589 39,930 0 -
-
Net Worth 247,695 249,903 239,329 214,561 222,365 206,898 0 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 6,898 17,258 12,076 21,207 - - - -
Div Payout % 45.05% 89.45% 95.63% 179.03% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 247,695 249,903 239,329 214,561 222,365 206,898 0 -
NOSH 344,932 345,169 345,054 302,966 284,682 284,435 0 -
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 24.99% 32.51% 23.06% 22.10% 28.87% 26.80% 0.00% -
ROE 6.18% 7.72% 5.28% 5.52% 6.86% 7.07% 0.00% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 17.77 17.20 15.87 17.69 18.56 19.18 0.00 -
EPS 4.44 5.59 3.66 3.91 5.36 5.14 0.00 -
DPS 2.00 5.00 3.50 7.00 0.00 0.00 0.00 -
NAPS 0.7181 0.724 0.6936 0.7082 0.7811 0.7274 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,966
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 13.32 12.90 11.90 11.65 11.49 11.86 0.00 -
EPS 3.33 4.19 2.75 2.58 3.32 3.18 0.00 -
DPS 1.50 3.75 2.63 4.61 0.00 0.00 0.00 -
NAPS 0.5385 0.5433 0.5203 0.4664 0.4834 0.4498 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 - - - -
Price 1.04 1.08 1.18 1.03 0.00 0.00 0.00 -
P/RPS 5.85 6.28 7.44 5.82 0.00 0.00 0.00 -
P/EPS 23.42 19.32 32.24 26.34 0.00 0.00 0.00 -
EY 4.27 5.18 3.10 3.80 0.00 0.00 0.00 -
DY 1.92 4.63 2.97 6.80 0.00 0.00 0.00 -
P/NAPS 1.45 1.49 1.70 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 17/04/08 17/01/08 17/10/07 17/07/07 23/04/07 - - -
Price 1.05 1.12 1.15 1.35 0.00 0.00 0.00 -
P/RPS 5.91 6.51 7.25 7.63 0.00 0.00 0.00 -
P/EPS 23.65 20.04 31.42 34.53 0.00 0.00 0.00 -
EY 4.23 4.99 3.18 2.90 0.00 0.00 0.00 -
DY 1.90 4.46 3.04 5.19 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.66 1.91 0.00 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