[ZHULIAN] QoQ Annualized Quarter Result on 30-Nov-2009 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 7.27%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 316,953 328,494 345,308 315,275 304,086 289,278 284,340 7.48%
PBT 101,433 104,226 126,096 102,704 95,404 84,134 89,304 8.83%
Tax -18,193 -18,792 -26,892 -20,647 -18,929 -17,066 -21,928 -11.67%
NP 83,240 85,434 99,204 82,057 76,474 67,068 67,376 15.09%
-
NP to SH 83,701 85,884 99,716 82,005 76,446 67,068 67,376 15.51%
-
Tax Rate 17.94% 18.03% 21.33% 20.10% 19.84% 20.28% 24.55% -
Total Cost 233,713 243,060 246,104 233,218 227,612 222,210 216,964 5.06%
-
Net Worth 341,427 335,395 327,628 320,119 305,752 292,318 286,140 12.46%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 55,187 41,389 41,375 48,299 41,397 41,399 41,419 21.02%
Div Payout % 65.93% 48.19% 41.49% 58.90% 54.15% 61.73% 61.48% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 341,427 335,395 327,628 320,119 305,752 292,318 286,140 12.46%
NOSH 459,897 344,915 344,799 344,993 344,975 344,999 345,163 21.02%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 26.26% 26.01% 28.73% 26.03% 25.15% 23.18% 23.70% -
ROE 24.52% 25.61% 30.44% 25.62% 25.00% 22.94% 23.55% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 68.92 95.24 100.15 91.39 88.15 83.85 82.38 -11.18%
EPS 18.20 24.90 28.92 23.77 22.16 19.44 19.52 -4.54%
DPS 12.00 12.00 12.00 14.00 12.00 12.00 12.00 0.00%
NAPS 0.7424 0.9724 0.9502 0.9279 0.8863 0.8473 0.829 -7.07%
Adjusted Per Share Value based on latest NOSH - 345,034
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 68.90 71.41 75.07 68.54 66.11 62.89 61.81 7.48%
EPS 18.20 18.67 21.68 17.83 16.62 14.58 14.65 15.51%
DPS 12.00 9.00 8.99 10.50 9.00 9.00 9.00 21.07%
NAPS 0.7422 0.7291 0.7122 0.6959 0.6647 0.6355 0.622 12.46%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.85 2.44 2.00 1.53 1.46 1.23 0.97 -
P/RPS 2.68 2.56 2.00 1.67 1.66 1.47 1.18 72.52%
P/EPS 10.16 9.80 6.92 6.44 6.59 6.33 4.97 60.86%
EY 9.84 10.20 14.46 15.54 15.18 15.80 20.12 -37.84%
DY 6.49 4.92 6.00 9.15 8.22 9.76 12.37 -34.87%
P/NAPS 2.49 2.51 2.10 1.65 1.65 1.45 1.17 65.22%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 18/10/10 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 -
Price 1.92 2.73 2.29 1.81 1.87 1.45 1.10 -
P/RPS 2.79 2.87 2.29 1.98 2.12 1.73 1.34 62.83%
P/EPS 10.55 10.96 7.92 7.61 8.44 7.46 5.64 51.64%
EY 9.48 9.12 12.63 13.13 11.85 13.41 17.75 -34.09%
DY 6.25 4.40 5.24 7.73 6.42 8.28 10.91 -30.95%
P/NAPS 2.59 2.81 2.41 1.95 2.11 1.71 1.33 55.75%

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