[ZHULIAN] YoY TTM 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?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 315,275 303,718 220,546 54,550 79.36%
PBT 102,704 94,993 74,347 21,237 69.02%
Tax -20,647 -20,303 -15,420 -6,617 46.07%
NP 82,057 74,690 58,927 14,620 77.62%
-
NP to SH 82,005 74,690 58,927 14,620 77.58%
-
Tax Rate 20.10% 21.37% 20.74% 31.16% -
Total Cost 233,218 229,028 161,619 39,930 79.99%
-
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 48,299 37,930 50,543 - -
Div Payout % 58.90% 50.78% 85.77% - -
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 26.03% 24.59% 26.72% 26.80% -
ROE 25.61% 26.74% 23.58% 7.07% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 91.37 88.08 63.89 19.18 68.18%
EPS 23.77 21.66 17.07 5.14 66.52%
DPS 14.00 11.00 14.64 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 68.54 66.03 47.94 11.86 79.35%
EPS 17.83 16.24 12.81 3.18 77.56%
DPS 10.50 8.25 10.99 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 1.67 1.04 1.69 0.00 -
P/EPS 6.44 4.25 6.33 0.00 -
EY 15.53 23.55 15.81 0.00 -
DY 9.15 11.96 13.56 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 1.98 1.07 1.75 0.00 -
P/EPS 7.62 4.34 6.56 0.00 -
EY 13.13 23.04 15.24 0.00 -
DY 7.73 11.70 13.07 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