[ZHULIAN] QoQ Annualized Quarter Result on 31-May-2013 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 13.75%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 264,628 417,056 452,110 429,906 434,876 450,425 444,325 -29.27%
PBT 81,592 145,333 168,688 155,458 141,460 141,323 138,462 -29.78%
Tax -12,892 -24,323 -25,654 -20,112 -22,476 -24,233 -24,102 -34.18%
NP 68,700 121,010 143,033 135,346 118,984 117,090 114,360 -28.87%
-
NP to SH 68,700 121,010 143,033 135,346 118,984 117,093 114,360 -28.87%
-
Tax Rate 15.80% 16.74% 15.21% 12.94% 15.89% 17.15% 17.41% -
Total Cost 195,928 296,046 309,077 294,560 315,892 333,335 329,965 -29.42%
-
Net Worth 488,979 504,159 505,493 479,457 456,412 451,769 437,459 7.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 55,200 73,600 55,200 55,200 55,200 71,286 55,200 0.00%
Div Payout % 80.35% 60.82% 38.59% 40.78% 46.39% 60.88% 48.27% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 488,979 504,159 505,493 479,457 456,412 451,769 437,459 7.72%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.96% 29.02% 31.64% 31.48% 27.36% 26.00% 25.74% -
ROE 14.05% 24.00% 28.30% 28.23% 26.07% 25.92% 26.14% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 57.53 90.66 98.28 93.46 94.54 97.94 96.59 -29.27%
EPS 14.92 26.31 31.09 29.42 25.88 25.46 24.87 -28.93%
DPS 12.00 16.00 12.00 12.00 12.00 15.50 12.00 0.00%
NAPS 1.063 1.096 1.0989 1.0423 0.9922 0.9823 0.951 7.72%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 57.53 90.66 98.28 93.46 94.54 97.94 96.59 -29.27%
EPS 14.92 26.31 31.09 29.42 25.88 25.46 24.87 -28.93%
DPS 12.00 16.00 12.00 12.00 12.00 15.50 12.00 0.00%
NAPS 1.063 1.096 1.0989 1.0423 0.9922 0.9823 0.951 7.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.98 4.88 3.07 3.09 2.67 2.60 2.48 -
P/RPS 5.18 5.38 3.12 3.31 2.82 2.65 2.57 59.76%
P/EPS 19.95 18.55 9.87 10.50 10.32 10.21 9.98 58.88%
EY 5.01 5.39 10.13 9.52 9.69 9.79 10.02 -37.08%
DY 4.03 3.28 3.91 3.88 4.49 5.96 4.84 -11.52%
P/NAPS 2.80 4.45 2.79 2.96 2.69 2.65 2.61 4.80%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 23/01/13 24/10/12 -
Price 2.84 3.43 4.01 3.10 2.90 2.82 2.76 -
P/RPS 4.94 3.78 4.08 3.32 3.07 2.88 2.86 44.10%
P/EPS 19.02 13.04 12.90 10.54 11.21 11.08 11.10 43.33%
EY 5.26 7.67 7.75 9.49 8.92 9.03 9.01 -30.21%
DY 4.23 4.66 2.99 3.87 4.14 5.50 4.35 -1.85%
P/NAPS 2.67 3.13 3.65 2.97 2.92 2.87 2.90 -5.37%

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