[ZHULIAN] QoQ Cumulative 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- 43.03%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 237,715 164,247 86,327 315,275 228,065 144,639 71,085 123.13%
PBT 76,075 52,113 31,524 102,704 71,553 42,067 22,326 125.93%
Tax -13,645 -9,396 -6,723 -20,647 -14,197 -8,533 -5,482 83.35%
NP 62,430 42,717 24,801 82,057 57,356 33,534 16,844 138.92%
-
NP to SH 62,776 42,942 24,929 82,005 57,335 33,534 16,844 139.80%
-
Tax Rate 17.94% 18.03% 21.33% 20.10% 19.84% 20.28% 24.55% -
Total Cost 175,285 121,530 61,526 233,218 170,709 111,105 54,241 118.11%
-
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 41,390 20,694 10,343 48,299 31,047 20,699 10,354 151.24%
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 18.39% 12.80% 7.61% 25.62% 18.75% 11.47% 5.89% -
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 51.69 47.62 25.04 91.39 66.11 41.92 20.59 84.40%
EPS 13.65 12.45 7.23 23.77 16.62 9.72 4.88 98.15%
DPS 9.00 6.00 3.00 14.00 9.00 6.00 3.00 107.59%
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 51.68 35.71 18.77 68.54 49.58 31.44 15.45 123.17%
EPS 13.65 9.34 5.42 17.83 12.46 7.29 3.66 139.91%
DPS 9.00 4.50 2.25 10.50 6.75 4.50 2.25 151.34%
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 3.58 5.12 7.99 1.67 2.21 2.93 4.71 -16.67%
P/EPS 13.55 19.60 27.66 6.44 8.78 12.65 19.88 -22.49%
EY 7.38 5.10 3.62 15.54 11.38 7.90 5.03 29.02%
DY 4.86 2.46 1.50 9.15 6.16 4.88 3.09 35.13%
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 3.71 5.73 9.15 1.98 2.83 3.46 5.34 -21.50%
P/EPS 14.07 21.93 31.67 7.61 11.25 14.92 22.54 -26.89%
EY 7.11 4.56 3.16 13.13 8.89 6.70 4.44 36.75%
DY 4.69 2.20 1.31 7.73 4.81 4.14 2.73 43.29%
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