[ZHULIAN] YoY Quarter 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- 52.78%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 84,896 87,210 81,788 59,352 54,550 11.68%
PBT 29,822 31,151 25,655 23,853 21,237 8.85%
Tax -5,580 -6,450 -6,553 -4,558 -6,617 -4.16%
NP 24,242 24,701 19,102 19,295 14,620 13.46%
-
NP to SH 24,289 24,670 19,102 19,295 14,620 13.52%
-
Tax Rate 18.71% 20.71% 25.54% 19.11% 31.16% -
Total Cost 60,654 62,509 62,686 40,057 39,930 11.00%
-
Net Worth 352,006 320,157 279,323 249,903 206,898 14.19%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 13,800 17,251 10,344 17,258 - -
Div Payout % 56.82% 69.93% 54.15% 89.45% - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 352,006 320,157 279,323 249,903 206,898 14.19%
NOSH 460,018 345,034 344,801 345,169 284,435 12.76%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 28.55% 28.32% 23.36% 32.51% 26.80% -
ROE 6.90% 7.71% 6.84% 7.72% 7.07% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 18.45 25.28 23.72 17.20 19.18 -0.96%
EPS 5.28 7.15 5.54 5.59 5.14 0.67%
DPS 3.00 5.00 3.00 5.00 0.00 -
NAPS 0.7652 0.9279 0.8101 0.724 0.7274 1.27%
Adjusted Per Share Value based on latest NOSH - 345,169
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 18.46 18.96 17.78 12.90 11.86 11.68%
EPS 5.28 5.36 4.15 4.19 3.18 13.50%
DPS 3.00 3.75 2.25 3.75 0.00 -
NAPS 0.7652 0.696 0.6072 0.5433 0.4498 14.19%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 1.73 1.53 0.92 1.08 0.00 -
P/RPS 9.37 6.05 3.88 6.28 0.00 -
P/EPS 32.77 21.40 16.61 19.32 0.00 -
EY 3.05 4.67 6.02 5.18 0.00 -
DY 1.73 3.27 3.26 4.63 0.00 -
P/NAPS 2.26 1.65 1.14 1.49 0.00 -
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 26/01/11 20/01/10 21/01/09 17/01/08 - -
Price 1.74 1.81 0.94 1.12 0.00 -
P/RPS 9.43 7.16 3.96 6.51 0.00 -
P/EPS 32.95 25.31 16.97 20.04 0.00 -
EY 3.03 3.95 5.89 4.99 0.00 -
DY 1.72 2.76 3.19 4.46 0.00 -
P/NAPS 2.27 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