[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2010 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- -69.6%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 322,611 237,715 164,247 86,327 315,275 228,065 144,639 70.62%
PBT 105,897 76,075 52,113 31,524 102,704 71,553 42,067 84.94%
Tax -19,225 -13,645 -9,396 -6,723 -20,647 -14,197 -8,533 71.77%
NP 86,672 62,430 42,717 24,801 82,057 57,356 33,534 88.22%
-
NP to SH 87,065 62,776 42,942 24,929 82,005 57,335 33,534 88.79%
-
Tax Rate 18.15% 17.94% 18.03% 21.33% 20.10% 19.84% 20.28% -
Total Cost 235,939 175,285 121,530 61,526 233,218 170,709 111,105 65.13%
-
Net Worth 351,939 341,427 335,395 327,628 320,119 305,752 292,318 13.15%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 55,191 41,390 20,694 10,343 48,299 31,047 20,699 92.17%
Div Payout % 63.39% 65.93% 48.19% 41.49% 58.90% 54.15% 61.73% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 351,939 341,427 335,395 327,628 320,119 305,752 292,318 13.15%
NOSH 459,931 459,897 344,915 344,799 344,993 344,975 344,999 21.10%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 26.87% 26.26% 26.01% 28.73% 26.03% 25.15% 23.18% -
ROE 24.74% 18.39% 12.80% 7.61% 25.62% 18.75% 11.47% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 70.14 51.69 47.62 25.04 91.39 66.11 41.92 40.89%
EPS 18.93 13.65 12.45 7.23 23.77 16.62 9.72 55.88%
DPS 12.00 9.00 6.00 3.00 14.00 9.00 6.00 58.67%
NAPS 0.7652 0.7424 0.9724 0.9502 0.9279 0.8863 0.8473 -6.56%
Adjusted Per Share Value based on latest NOSH - 344,799
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 70.13 51.68 35.71 18.77 68.54 49.58 31.44 70.63%
EPS 18.93 13.65 9.34 5.42 17.83 12.46 7.29 88.81%
DPS 12.00 9.00 4.50 2.25 10.50 6.75 4.50 92.18%
NAPS 0.7651 0.7422 0.7291 0.7122 0.6959 0.6647 0.6355 13.15%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.73 1.85 2.44 2.00 1.53 1.46 1.23 -
P/RPS 2.47 3.58 5.12 7.99 1.67 2.21 2.93 -10.75%
P/EPS 9.14 13.55 19.60 27.66 6.44 8.78 12.65 -19.46%
EY 10.94 7.38 5.10 3.62 15.54 11.38 7.90 24.21%
DY 6.94 4.86 2.46 1.50 9.15 6.16 4.88 26.43%
P/NAPS 2.26 2.49 2.51 2.10 1.65 1.65 1.45 34.39%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 18/10/10 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 -
Price 1.74 1.92 2.73 2.29 1.81 1.87 1.45 -
P/RPS 2.48 3.71 5.73 9.15 1.98 2.83 3.46 -19.89%
P/EPS 9.19 14.07 21.93 31.67 7.61 11.25 14.92 -27.58%
EY 10.88 7.11 4.56 3.16 13.13 8.89 6.70 38.11%
DY 6.90 4.69 2.20 1.31 7.73 4.81 4.14 40.52%
P/NAPS 2.27 2.59 2.81 2.41 1.95 2.11 1.71 20.76%

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