[ZHULIAN] QoQ TTM 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- 8.41%
YoY- 303.06%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 281,282 247,543 228,977 220,546 215,744 160,988 107,398 89.45%
PBT 93,089 78,421 72,852 74,347 71,833 55,813 41,267 71.57%
Tax -18,308 -15,114 -13,869 -15,420 -17,479 -14,088 -11,388 37.03%
NP 74,781 63,307 58,983 58,927 54,354 41,725 29,879 83.82%
-
NP to SH 74,781 63,307 58,983 58,927 54,354 41,725 29,879 83.82%
-
Tax Rate 19.67% 19.27% 19.04% 20.74% 24.33% 25.24% 27.60% -
Total Cost 206,501 184,236 169,994 161,619 161,390 119,263 77,519 91.59%
-
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 44,845 46,577 57,441 50,543 33,284 21,207 - -
Div Payout % 59.97% 73.57% 97.39% 85.77% 61.24% 50.83% - -
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 26.59% 25.57% 25.76% 26.72% 25.19% 25.92% 27.82% -
ROE 27.63% 24.65% 23.81% 23.58% 22.71% 19.45% 13.44% -
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 81.57 71.80 66.38 63.89 62.52 53.14 37.73 66.80%
EPS 21.69 18.36 17.10 17.07 15.75 13.77 10.50 61.84%
DPS 13.00 13.50 16.65 14.64 9.65 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 61.15 53.81 49.78 47.94 46.90 35.00 23.35 89.44%
EPS 16.26 13.76 12.82 12.81 11.82 9.07 6.50 83.76%
DPS 9.75 10.13 12.49 10.99 7.24 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 1.15 1.43 1.57 1.69 1.89 1.94 0.00 -
P/EPS 4.33 5.61 6.08 6.33 7.49 7.48 0.00 -
EY 23.07 17.83 16.44 15.81 13.35 13.37 0.00 -
DY 13.83 13.11 16.01 13.56 8.17 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 - - - -
Price 0.90 0.95 1.05 1.12 0.00 0.00 0.00 -
P/RPS 1.10 1.32 1.58 1.75 0.00 0.00 0.00 -
P/EPS 4.15 5.17 6.14 6.56 0.00 0.00 0.00 -
EY 24.10 19.33 16.29 15.24 0.00 0.00 0.00 -
DY 14.44 14.21 15.86 13.07 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 1.46 1.55 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