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

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 5.58%
YoY- 36.5%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter 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 81,788 88,495 72,156 61,279 59,352 54,756 19.02%
PBT 22,326 25,655 30,688 20,115 18,535 23,853 16,020 24.79%
Tax -5,482 -6,553 -6,585 -3,945 -3,220 -4,558 -3,391 37.78%
NP 16,844 19,102 24,103 16,170 15,315 19,295 12,629 21.18%
-
NP to SH 16,844 19,102 24,103 16,170 15,315 19,295 12,629 21.18%
-
Tax Rate 24.55% 25.54% 21.46% 19.61% 17.37% 19.11% 21.17% -
Total Cost 54,241 62,686 64,392 55,986 45,964 40,057 42,127 18.37%
-
Net Worth 286,140 279,323 270,615 256,823 247,695 249,903 239,329 12.65%
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 10,344 10,344 10,343 6,898 17,258 12,076 -9.75%
Div Payout % 61.48% 54.15% 42.92% 63.97% 45.05% 89.45% 95.63% -
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 286,140 279,323 270,615 256,823 247,695 249,903 239,329 12.65%
NOSH 345,163 344,801 344,821 344,776 344,932 345,169 345,054 0.02%
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% 23.36% 27.24% 22.41% 24.99% 32.51% 23.06% -
ROE 5.89% 6.84% 8.91% 6.30% 6.18% 7.72% 5.28% -
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 23.72 25.66 20.93 17.77 17.20 15.87 18.97%
EPS 4.88 5.54 6.99 4.69 4.44 5.59 3.66 21.16%
DPS 3.00 3.00 3.00 3.00 2.00 5.00 3.50 -9.77%
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 17.78 19.24 15.69 13.32 12.90 11.90 19.03%
EPS 3.66 4.15 5.24 3.52 3.33 4.19 2.75 21.01%
DPS 2.25 2.25 2.25 2.25 1.50 3.75 2.63 -9.88%
NAPS 0.622 0.6072 0.5883 0.5583 0.5385 0.5433 0.5203 12.65%
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 3.88 3.66 4.92 5.85 6.28 7.44 -26.29%
P/EPS 19.88 16.61 13.45 21.96 23.42 19.32 32.24 -27.57%
EY 5.03 6.02 7.44 4.55 4.27 5.18 3.10 38.12%
DY 3.09 3.26 3.19 2.91 1.92 4.63 2.97 2.67%
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 3.96 3.51 4.54 5.91 6.51 7.25 -18.45%
P/EPS 22.54 16.97 12.88 20.26 23.65 20.04 31.42 -19.87%
EY 4.44 5.89 7.77 4.94 4.23 4.99 3.18 24.94%
DY 2.73 3.19 3.33 3.16 1.90 4.46 3.04 -6.92%
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