[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2013 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -74.6%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 417,056 339,083 214,953 108,719 450,425 333,244 222,865 51.79%
PBT 145,333 126,516 77,729 35,365 141,323 103,847 68,731 64.66%
Tax -24,323 -19,241 -10,056 -5,619 -24,233 -18,077 -11,186 67.76%
NP 121,010 107,275 67,673 29,746 117,090 85,770 57,545 64.06%
-
NP to SH 121,010 107,275 67,673 29,746 117,093 85,770 57,545 64.06%
-
Tax Rate 16.74% 15.21% 12.94% 15.89% 17.15% 17.41% 16.28% -
Total Cost 296,046 231,808 147,280 78,973 333,335 247,474 165,320 47.41%
-
Net Worth 504,159 505,493 479,457 456,412 451,769 437,459 421,866 12.60%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 73,600 41,400 27,600 13,800 71,286 41,400 27,600 92.18%
Div Payout % 60.82% 38.59% 40.78% 46.39% 60.88% 48.27% 47.96% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 504,159 505,493 479,457 456,412 451,769 437,459 421,866 12.60%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 29.02% 31.64% 31.48% 27.36% 26.00% 25.74% 25.82% -
ROE 24.00% 21.22% 14.11% 6.52% 25.92% 19.61% 13.64% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 90.66 73.71 46.73 23.63 97.94 72.44 48.45 51.79%
EPS 26.31 23.32 14.71 6.47 25.46 18.65 12.51 64.07%
DPS 16.00 9.00 6.00 3.00 15.50 9.00 6.00 92.18%
NAPS 1.096 1.0989 1.0423 0.9922 0.9823 0.951 0.9171 12.60%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 90.66 73.71 46.73 23.63 97.94 72.44 48.45 51.79%
EPS 26.31 23.32 14.71 6.47 25.46 18.65 12.51 64.07%
DPS 16.00 9.00 6.00 3.00 15.50 9.00 6.00 92.18%
NAPS 1.096 1.0989 1.0423 0.9922 0.9823 0.951 0.9171 12.60%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 4.88 3.07 3.09 2.67 2.60 2.48 1.97 -
P/RPS 5.38 4.16 6.61 11.30 2.65 3.42 4.07 20.42%
P/EPS 18.55 13.16 21.00 41.29 10.21 13.30 15.75 11.51%
EY 5.39 7.60 4.76 2.42 9.79 7.52 6.35 -10.34%
DY 3.28 2.93 1.94 1.12 5.96 3.63 3.05 4.96%
P/NAPS 4.45 2.79 2.96 2.69 2.65 2.61 2.15 62.33%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 16/10/13 17/07/13 17/04/13 23/01/13 24/10/12 11/07/12 -
Price 3.43 4.01 3.10 2.90 2.82 2.76 2.10 -
P/RPS 3.78 5.44 6.63 12.27 2.88 3.81 4.33 -8.65%
P/EPS 13.04 17.20 21.07 44.85 11.08 14.80 16.79 -15.49%
EY 7.67 5.82 4.75 2.23 9.03 6.76 5.96 18.29%
DY 4.66 2.24 1.94 1.03 5.50 3.26 2.86 38.42%
P/NAPS 3.13 3.65 2.97 2.92 2.87 2.90 2.29 23.13%

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