[ZHULIAN] YoY TTM Result on 31-May-2008 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 7.33%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 337,274 334,883 314,922 247,543 160,988 20.29%
PBT 104,922 112,750 98,410 78,421 55,813 17.08%
Tax -17,978 -21,510 -21,671 -15,114 -14,088 6.28%
NP 86,944 91,240 76,739 63,307 41,725 20.13%
-
NP to SH 86,438 91,321 76,739 63,307 41,725 19.95%
-
Tax Rate 17.13% 19.08% 22.02% 19.27% 25.24% -
Total Cost 250,330 243,643 238,183 184,236 119,263 20.35%
-
Net Worth 366,445 0 292,178 256,823 214,561 14.30%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 54,769 48,296 41,388 46,577 21,207 26.74%
Div Payout % 63.36% 52.89% 53.93% 73.57% 50.83% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 366,445 0 292,178 256,823 214,561 14.30%
NOSH 459,781 345,076 344,834 344,776 302,966 10.98%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 25.78% 27.25% 24.37% 25.57% 25.92% -
ROE 23.59% 0.00% 26.26% 24.65% 19.45% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 73.36 97.05 91.33 71.80 53.14 8.38%
EPS 18.80 26.46 22.25 18.36 13.77 8.08%
DPS 11.91 14.00 12.00 13.50 7.00 14.19%
NAPS 0.797 0.00 0.8473 0.7449 0.7082 2.99%
Adjusted Per Share Value based on latest NOSH - 344,776
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 73.32 72.80 68.46 53.81 35.00 20.29%
EPS 18.79 19.85 16.68 13.76 9.07 19.95%
DPS 11.91 10.50 9.00 10.13 4.61 26.75%
NAPS 0.7966 0.00 0.6352 0.5583 0.4664 14.30%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.70 2.44 1.23 1.03 1.03 -
P/RPS 2.32 2.51 1.35 1.43 1.94 4.57%
P/EPS 9.04 9.22 5.53 5.61 7.48 4.84%
EY 11.06 10.85 18.09 17.83 13.37 -4.62%
DY 7.01 5.74 9.76 13.11 6.80 0.76%
P/NAPS 2.13 0.00 1.45 1.38 1.45 10.08%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 13/07/11 14/07/10 15/07/09 16/07/08 - -
Price 1.75 2.73 1.45 0.95 0.00 -
P/RPS 2.39 2.81 1.59 1.32 0.00 -
P/EPS 9.31 10.32 6.52 5.17 0.00 -
EY 10.74 9.69 15.35 19.33 0.00 -
DY 6.81 5.13 8.28 14.21 0.00 -
P/NAPS 2.20 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