[ZHULIAN] YoY Quarter 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- -20.75%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 86,837 84,896 87,210 81,788 59,352 54,550 9.73%
PBT 34,950 29,822 31,151 25,655 23,853 21,237 10.47%
Tax -6,156 -5,580 -6,450 -6,553 -4,558 -6,617 -1.43%
NP 28,794 24,242 24,701 19,102 19,295 14,620 14.50%
-
NP to SH 28,794 24,289 24,670 19,102 19,295 14,620 14.50%
-
Tax Rate 17.61% 18.71% 20.71% 25.54% 19.11% 31.16% -
Total Cost 58,043 60,654 62,509 62,686 40,057 39,930 7.76%
-
Net Worth 392,306 352,006 320,157 279,323 249,903 206,898 13.64%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 13,799 13,800 17,251 10,344 17,258 - -
Div Payout % 47.92% 56.82% 69.93% 54.15% 89.45% - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 392,306 352,006 320,157 279,323 249,903 206,898 13.64%
NOSH 459,968 460,018 345,034 344,801 345,169 284,435 10.08%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 33.16% 28.55% 28.32% 23.36% 32.51% 26.80% -
ROE 7.34% 6.90% 7.71% 6.84% 7.72% 7.07% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 18.88 18.45 25.28 23.72 17.20 19.18 -0.31%
EPS 6.26 5.28 7.15 5.54 5.59 5.14 4.01%
DPS 3.00 3.00 5.00 3.00 5.00 0.00 -
NAPS 0.8529 0.7652 0.9279 0.8101 0.724 0.7274 3.23%
Adjusted Per Share Value based on latest NOSH - 344,801
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 18.88 18.46 18.96 17.78 12.90 11.86 9.73%
EPS 6.26 5.28 5.36 4.15 4.19 3.18 14.49%
DPS 3.00 3.00 3.75 2.25 3.75 0.00 -
NAPS 0.8528 0.7652 0.696 0.6072 0.5433 0.4498 13.64%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 1.72 1.73 1.53 0.92 1.08 0.00 -
P/RPS 9.11 9.37 6.05 3.88 6.28 0.00 -
P/EPS 27.48 32.77 21.40 16.61 19.32 0.00 -
EY 3.64 3.05 4.67 6.02 5.18 0.00 -
DY 1.74 1.73 3.27 3.26 4.63 0.00 -
P/NAPS 2.02 2.26 1.65 1.14 1.49 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 19/01/12 26/01/11 20/01/10 21/01/09 17/01/08 - -
Price 1.89 1.74 1.81 0.94 1.12 0.00 -
P/RPS 10.01 9.43 7.16 3.96 6.51 0.00 -
P/EPS 30.19 32.95 25.31 16.97 20.04 0.00 -
EY 3.31 3.03 3.95 5.89 4.99 0.00 -
DY 1.59 1.72 2.76 3.19 4.46 0.00 -
P/NAPS 2.22 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