[ZHULIAN] QoQ TTM Result on 30-Nov-2008 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
30-Nov-2008 [#4]
Profit Trend
QoQ- -0.12%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 309,853 314,922 313,524 303,718 281,282 247,543 228,977 22.27%
PBT 97,208 98,410 98,784 94,993 93,089 78,421 72,852 21.13%
Tax -20,750 -21,671 -22,565 -20,303 -18,308 -15,114 -13,869 30.71%
NP 76,458 76,739 76,219 74,690 74,781 63,307 58,983 18.82%
-
NP to SH 76,437 76,739 76,219 74,690 74,781 63,307 58,983 18.80%
-
Tax Rate 21.35% 22.02% 22.84% 21.37% 19.67% 19.27% 19.04% -
Total Cost 233,395 238,183 237,305 229,028 206,501 184,236 169,994 23.45%
-
Net Worth 305,722 292,178 286,140 279,323 270,615 256,823 247,695 15.01%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 41,392 41,388 41,386 37,930 44,845 46,577 57,441 -19.57%
Div Payout % 54.15% 53.93% 54.30% 50.78% 59.97% 73.57% 97.39% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 305,722 292,178 286,140 279,323 270,615 256,823 247,695 15.01%
NOSH 344,942 344,834 345,163 344,801 344,821 344,776 344,932 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 24.68% 24.37% 24.31% 24.59% 26.59% 25.57% 25.76% -
ROE 25.00% 26.26% 26.64% 26.74% 27.63% 24.65% 23.81% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 89.83 91.33 90.83 88.08 81.57 71.80 66.38 22.27%
EPS 22.16 22.25 22.08 21.66 21.69 18.36 17.10 18.80%
DPS 12.00 12.00 12.00 11.00 13.00 13.50 16.65 -19.56%
NAPS 0.8863 0.8473 0.829 0.8101 0.7848 0.7449 0.7181 15.01%
Adjusted Per Share Value based on latest NOSH - 344,801
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 67.36 68.46 68.16 66.03 61.15 53.81 49.78 22.27%
EPS 16.62 16.68 16.57 16.24 16.26 13.76 12.82 18.83%
DPS 9.00 9.00 9.00 8.25 9.75 10.13 12.49 -19.57%
NAPS 0.6646 0.6352 0.622 0.6072 0.5883 0.5583 0.5385 15.01%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.46 1.23 0.97 0.92 0.94 1.03 1.04 -
P/RPS 1.63 1.35 1.07 1.04 1.15 1.43 1.57 2.52%
P/EPS 6.59 5.53 4.39 4.25 4.33 5.61 6.08 5.50%
EY 15.18 18.09 22.76 23.55 23.07 17.83 16.44 -5.16%
DY 8.22 9.76 12.37 11.96 13.83 13.11 16.01 -35.80%
P/NAPS 1.65 1.45 1.17 1.14 1.20 1.38 1.45 8.97%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 17/04/08 -
Price 1.87 1.45 1.10 0.94 0.90 0.95 1.05 -
P/RPS 2.08 1.59 1.21 1.07 1.10 1.32 1.58 20.05%
P/EPS 8.44 6.52 4.98 4.34 4.15 5.17 6.14 23.55%
EY 11.85 15.35 20.07 23.04 24.10 19.33 16.29 -19.06%
DY 6.42 8.28 10.91 11.70 14.44 14.21 15.86 -45.18%
P/NAPS 2.11 1.71 1.33 1.16 1.15 1.28 1.46 27.74%

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