[ZHULIAN] YoY Quarter Result on 30-Nov-2006 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
30-Nov-2006 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 87,210 81,788 59,352 54,550 16.91%
PBT 31,151 25,655 23,853 21,237 13.60%
Tax -6,450 -6,553 -4,558 -6,617 -0.84%
NP 24,701 19,102 19,295 14,620 19.08%
-
NP to SH 24,670 19,102 19,295 14,620 19.03%
-
Tax Rate 20.71% 25.54% 19.11% 31.16% -
Total Cost 62,509 62,686 40,057 39,930 16.09%
-
Net Worth 320,157 279,323 249,903 206,898 15.64%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 17,251 10,344 17,258 - -
Div Payout % 69.93% 54.15% 89.45% - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 320,157 279,323 249,903 206,898 15.64%
NOSH 345,034 344,801 345,169 284,435 6.64%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 28.32% 23.36% 32.51% 26.80% -
ROE 7.71% 6.84% 7.72% 7.07% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 25.28 23.72 17.20 19.18 9.63%
EPS 7.15 5.54 5.59 5.14 11.61%
DPS 5.00 3.00 5.00 0.00 -
NAPS 0.9279 0.8101 0.724 0.7274 8.44%
Adjusted Per Share Value based on latest NOSH - 284,435
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 18.96 17.78 12.90 11.86 16.91%
EPS 5.36 4.15 4.19 3.18 18.98%
DPS 3.75 2.25 3.75 0.00 -
NAPS 0.696 0.6072 0.5433 0.4498 15.64%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/09 28/11/08 30/11/07 - -
Price 1.53 0.92 1.08 0.00 -
P/RPS 6.05 3.88 6.28 0.00 -
P/EPS 21.40 16.61 19.32 0.00 -
EY 4.67 6.02 5.18 0.00 -
DY 3.27 3.26 4.63 0.00 -
P/NAPS 1.65 1.14 1.49 0.00 -
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 20/01/10 21/01/09 17/01/08 - -
Price 1.81 0.94 1.12 0.00 -
P/RPS 7.16 3.96 6.51 0.00 -
P/EPS 25.31 16.97 20.04 0.00 -
EY 3.95 5.89 4.99 0.00 -
DY 2.76 3.19 4.46 0.00 -
P/NAPS 1.95 1.16 1.55 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