[ZHULIAN] YoY TTM Result on 31-May-2007 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 39.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 334,883 314,922 247,543 160,988 27.62%
PBT 112,750 98,410 78,421 55,813 26.38%
Tax -21,510 -21,671 -15,114 -14,088 15.13%
NP 91,240 76,739 63,307 41,725 29.76%
-
NP to SH 91,321 76,739 63,307 41,725 29.80%
-
Tax Rate 19.08% 22.02% 19.27% 25.24% -
Total Cost 243,643 238,183 184,236 119,263 26.85%
-
Net Worth 0 292,178 256,823 214,561 -
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 48,296 41,388 46,577 21,207 31.53%
Div Payout % 52.89% 53.93% 73.57% 50.83% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 0 292,178 256,823 214,561 -
NOSH 345,076 344,834 344,776 302,966 4.42%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 27.25% 24.37% 25.57% 25.92% -
ROE 0.00% 26.26% 24.65% 19.45% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 97.05 91.33 71.80 53.14 22.21%
EPS 26.46 22.25 18.36 13.77 24.29%
DPS 14.00 12.00 13.50 7.00 25.96%
NAPS 0.00 0.8473 0.7449 0.7082 -
Adjusted Per Share Value based on latest NOSH - 302,966
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 72.80 68.46 53.81 35.00 27.62%
EPS 19.85 16.68 13.76 9.07 29.80%
DPS 10.50 9.00 10.13 4.61 31.53%
NAPS 0.00 0.6352 0.5583 0.4664 -
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 2.44 1.23 1.03 1.03 -
P/RPS 2.51 1.35 1.43 1.94 8.95%
P/EPS 9.22 5.53 5.61 7.48 7.21%
EY 10.85 18.09 17.83 13.37 -6.71%
DY 5.74 9.76 13.11 6.80 -5.48%
P/NAPS 0.00 1.45 1.38 1.45 -
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 14/07/10 15/07/09 16/07/08 - -
Price 2.73 1.45 0.95 0.00 -
P/RPS 2.81 1.59 1.32 0.00 -
P/EPS 10.32 6.52 5.17 0.00 -
EY 9.69 15.35 19.33 0.00 -
DY 5.13 8.28 14.21 0.00 -
P/NAPS 0.00 1.71 1.28 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